| Revenue | DKK 4,5M | -1% |
| EBITDA | DKK 1,2M | +19% |
| Net profit | DKK 2,1M | +12% |
| Total assets | DKK 19,1M | +14% |
| Equity | DKK 7M | +43% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.074 | 5.471 | 5.143 | 4.533 | 4.468 |
| Staff expenses | -4.313 | -4.382 | -4.309 | -3.484 | -3.219 |
| EBITDA | 762 | 1.089 | 834 | 1.048 | 1.249 |
| Depreciation & amort. | -271 | -332 | -325 | -370 | -292 |
| EBIT | 491 | 758 | 508 | 678 | 957 |
| Net financials | -266 | 674 | -352 | 1.249 | 1.205 |
| Profit before tax | 225 | 1.432 | 156 | 1.927 | 2.162 |
| Tax | 46 | 164 | 22 | 36 | 51 |
| Net profit | 178 | 1.268 | 134 | 1.891 | 2.112 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 13.068 | 14.008 | 15.321 | 16.759 | 19.061 |
| Equity | 1.578 | 2.846 | 2.980 | 4.871 | 6.983 |
| Long-term debt | 197 | 587 | 3.487 | 2.477 | 1.635 |
| Short-term debt | 11.099 | 10.490 | 8.755 | 9.348 | 10.412 |
| Total debt | 11.295 | 11.077 | 12.242 | 11.824 | 12.047 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
UM Management | Management | 2002 |
MM Management | Management | 2002 |
| Former (1) | ||
| Audit | 2007 – 2009 | |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2002 | |
| Chairman | 2017 | |
| Board of Directors | 2021 | |
| Former (4) | ||
| Chairman | 2016 – 2017 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2020 – 2021 | |
| Chairman | 2002 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Uffe Mølgaard | Management | 0 companies |
| Michael Moric | Management | 0 companies |
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Christian Bjerre Bojsen | Board of Directors | 0 companies |
| Michael Christensen | Chairman | 0 companies |
| Keld Vestergaard Petersen | Chairman | 0 companies |
| Ole Bauneborg Sørensen | Board of Directors | 0 companies |
| Peter Stenstrup Myllerup Jeppesen | Board of Directors | 0 companies |
| Lars Boldt Rasmussen | Board of Directors | 0 companies |
| Benny Myllerup Laursen | Chairman | 0 companies |