| Revenue | DKK 5,6M | +39% |
| EBITDA | DKK -2,8M | +68% |
| Net profit | DKK -3,8M | +70% |
| Total assets | DKK 12,9M | -28% |
| Equity | DKK 7,8M | -33% |
| Employees | 19 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 26.784 | 11.844 | 6.714 | 4.070 | 5.643 |
| Staff expenses | -15.511 | -14.023 | -12.676 | -13.016 | -8.466 |
| EBITDA | 11.273 | -2.179 | -5.962 | -8.946 | -2.823 |
| Depreciation & amort. | -340 | -375 | -869 | -2.176 | -172 |
| EBIT | 10.933 | -2.554 | -6.831 | -11.122 | -2.995 |
| Net financials | 1.461 | 224 | -112 | 414 | -809 |
| Profit before tax | 12.394 | -2.330 | -6.943 | -10.707 | -3.804 |
| Tax | 2.734 | -434 | -1.526 | 2.108 | -0 |
| Net profit | 9.659 | -1.896 | -5.418 | -12.816 | -3.804 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 51.735 | 37.530 | 31.344 | 17.946 | 12.923 |
| Equity | 41.604 | 31.708 | 26.290 | 11.604 | 7.800 |
| Long-term debt | 0 | 0 | 0 | 600 | 0 |
| Short-term debt | 10.130 | 5.821 | 5.053 | 5.742 | 5.124 |
| Total debt | 10.130 | 5.821 | 5.053 | 6.342 | 5.124 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2012 |
| Former (3) | ||
| Audit | 2005 – 2008 | |
P | Audit | 2004 – 2005 |
SN Management | Management | 2012 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2012 | |
| Chairman | 2012 | |
| Board of Directors | 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Boe Nordal | Management | 0 companies |
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Signe Nordal Madsen | Management | 0 companies |
| Annie Petersen | Board of Directors | 0 companies |
| Torkil Ingolf Nordal Petersen | Chairman | 0 companies |
| Emil Nordal Petersen | Board of Directors | 0 companies |