| Revenue | DKK 6,9M | -8% |
| EBITDA | DKK 1,1M | -6% |
| Net profit | DKK 612K | -14% |
| Total assets | DKK 5,6M | -11% |
| Equity | DKK 1,7M | -47% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.989 | 8.006 | 8.247 | 7.532 | 6.921 |
| Staff expenses | -5.387 | -6.503 | -6.776 | -6.403 | -5.864 |
| EBITDA | 602 | 1.503 | 1.471 | 1.129 | 1.057 |
| Depreciation & amort. | -78 | -109 | -119 | -202 | -212 |
| EBIT | 524 | 1.394 | 1.352 | 927 | 845 |
| Net financials | -5 | -75 | -24 | -16 | -34 |
| Profit before tax | 519 | 1.319 | 1.328 | 910 | 811 |
| Tax | 114 | 290 | 292 | 199 | 199 |
| Net profit | 405 | 1.028 | 1.036 | 711 | 612 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.928 | 8.398 | 10.379 | 6.260 | 5.594 |
| Equity | 2.170 | 2.998 | 3.234 | 3.145 | 1.657 |
| Long-term debt | 0 | 1.287 | 1.136 | 983 | 1.329 |
| Short-term debt | 2.758 | 4.113 | 5.992 | 2.093 | 2.423 |
| Total debt | 2.758 | 5.400 | 7.128 | 3.076 | 3.751 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Management | Management | 2025 |
| Former (1) | ||
JM Management | Management | 2003 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Granhøj Holtoug | Management | 0 companies |
| Jens Møller | Management | 0 companies |