| Revenue | DKK 9,9M | +11% |
| EBITDA | DKK 3,7M | +36% |
| Net profit | DKK 2,9M | +55% |
| Total assets | DKK 9,8M | -20% |
| Equity | DKK 8,3M | -20% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.396 | 11.899 | 8.616 | 8.935 | 9.895 |
| Staff expenses | -7.435 | -7.998 | -6.416 | -6.190 | -6.222 |
| EBITDA | 3.960 | 3.901 | 2.200 | 2.710 | 3.673 |
| Depreciation & amort. | -271 | -80 | -65 | -60 | -0 |
| EBIT | 3.689 | 3.821 | 2.135 | 2.650 | 3.673 |
| Net financials | -37 | 1.910 | -989 | -274 | -2 |
| Profit before tax | 3.652 | 5.731 | 1.147 | 2.376 | 3.672 |
| Tax | 805 | 1.263 | 254 | 525 | 811 |
| Net profit | 2.847 | 4.468 | 893 | 1.851 | 2.861 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 18.276 | 20.967 | 17.083 | 12.257 | 9.777 |
| Equity | 10.547 | 12.168 | 8.593 | 10.444 | 8.305 |
| Long-term debt | 833 | 1.257 | 219 | 534 | 801 |
| Short-term debt | 6.896 | 7.542 | 8.272 | 1.280 | 672 |
| Total debt | 7.728 | 8.799 | 8.491 | 1.813 | 1.473 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
PJ Management | Management | 2023 |
MI Founder | Founder | 2002 |
| Former (1) | ||
LR Management | Management | 2023 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2006 | |
| Board of Directors | 2006 | |
| Former (1) | ||
| Board of Directors | 2002 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Per Jan Petersen | Management | 0 companies |
| Morten Ingemann Hvitved | Founder | 0 companies |
| Lars Riis Rasmussen | Management | 0 companies |
| Peter Mørch | Board of Directors | 0 companies |
| Peter Sten Søndergaard | Board of Directors | 0 companies |
| Jan Follaug | Board of Directors | 0 companies |