| Revenue | DKK 19M | -13% |
| EBITDA | DKK 5,4M | -20% |
| Net profit | DKK 3,8M | -23% |
| Total assets | DKK 12,9M | +3% |
| Equity | DKK 6,4M | -3% |
| Employees | 38 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 18.435 | 20.720 | 23.137 | 21.797 | 19.019 |
| Staff expenses | -15.364 | -13.600 | -15.164 | -15.017 | -13.571 |
| EBITDA | 3.071 | 6.377 | 7.974 | 6.780 | 5.448 |
| Depreciation & amort. | -684 | -659 | -595 | -588 | -626 |
| EBIT | 2.387 | 5.718 | 7.378 | 6.192 | 4.822 |
| Net financials | -75 | -83 | 61 | 102 | 4 |
| Profit before tax | 2.312 | 5.634 | 7.439 | 6.294 | 4.826 |
| Tax | 506 | 1.243 | 1.636 | 1.383 | 1.058 |
| Net profit | 1.806 | 4.392 | 5.803 | 4.911 | 3.768 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 14.397 | 15.497 | 16.180 | 12.554 | 12.904 |
| Equity | 6.668 | 7.860 | 9.663 | 6.674 | 6.441 |
| Long-term debt | 884 | 0 | 33 | 34 | 35 |
| Short-term debt | 6.540 | 7.427 | 6.221 | 5.519 | 6.063 |
| Total debt | 7.424 | 7.427 | 6.254 | 5.553 | 6.098 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DO Management | Management | 2023 |
| Former (1) | ||
MK Management | Management | 2002 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2009 – 2017 | |
| Board of Directors | 2002 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2005 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Odgaard | Management | 0 companies |
| Morten Kollerup Nielsen | Management | 0 companies |
| Thomas Gram Larsen | Board of Directors | 0 companies |
| Kurt Odgaard | Board of Directors | 0 companies |