| Revenue | DKK 14M | +7% |
| EBITDA | DKK 220K | +134% |
| Net profit | DKK -586K | +65% |
| Total assets | DKK 18,5M | -2% |
| Equity | DKK 5,1M | -10% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.921 | 22.901 | 19.382 | 22.768 | 16.606 | 15.628 | 14.964 | 13.138 | 15.375 | 16.366 | 14.639 | 13.076 | 14.000 |
| Staff expenses | -17.649 | -17.892 | -17.003 | -19.831 | -14.075 | -14.131 | -14.007 | -14.408 | -13.713 | -12.794 | -12.690 | -13.717 | -13.780 |
| EBITDA | 1.272 | 5.009 | 2.379 | 2.938 | 2.532 | 1.497 | 957 | -1.270 | 1.662 | 3.572 | 1.949 | -641 | 220 |
| Depreciation & amort. | -773 | -1.255 | -1.455 | -1.813 | -1.111 | -416 | -699 | -843 | -727 | -323 | -432 | -433 | -207 |
| EBIT | 499 | 3.753 | 924 | 1.125 | 1.421 | 1.081 | 258 | -2.114 | 934 | 3.249 | 1.516 | -1.073 | 13 |
| Net financials | -310 | -924 | -558 | -683 | -295 | -770 | -204 | -397 | -355 | -77 | -586 | -724 | -611 |
| Profit before tax | 189 | 2.830 | 366 | 442 | 1.125 | 311 | 54 | -2.511 | 579 | 3.172 | 930 | -1.797 | -598 |
| Tax | 160 | 650 | 116 | 161 | 196 | 33 | -10 | 156 | 269 | 530 | 265 | -104 | -12 |
| Net profit | 29 | 2.179 | 250 | 281 | 930 | 278 | 64 | -2.667 | 310 | 2.642 | 665 | -1.693 | -586 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45.347 | 40.706 | 35.954 | 24.826 | 24.523 | 25.227 | 24.231 | 22.136 | 18.133 | 19.599 | 21.887 | 18.880 | 18.503 |
| Equity | 21.886 | 24.066 | 20.885 | 5.810 | 6.999 | 6.378 | 6.441 | 3.775 | 4.084 | 6.727 | 7.391 | 5.658 | 5.112 |
| Long-term debt | 1.867 | 1.777 | 1.554 | 3.168 | 2.251 | 1.216 | 69 | 317 | 885 | 1.160 | 935 | 968 | 968 |
| Short-term debt | 19.980 | 13.514 | 12.064 | 15.849 | 15.273 | 17.633 | 17.720 | 18.045 | 13.164 | 11.373 | 12.812 | 11.623 | 11.799 |
| Total debt | 21.847 | 15.291 | 13.618 | 19.017 | 17.524 | 18.849 | 17.790 | 18.361 | 14.049 | 12.534 | 13.747 | 12.591 | 12.767 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2024 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOINT EFFORTS HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Hübner | Management | 0 companies |
| Michael Hartmann Mosegaard | Chief Executive Officer | 0 companies |
| Kirstine Helle Vendal | Chairman | 0 companies |
| Brian Lund Nielsen | Board of Directors | 0 companies |
| Louise Hartmann Mosegaard | Board of Directors | 0 companies |
| Gitte Hübner | Board of Directors | 0 companies |
| Carsten Vendal Sørensen | Chairman | 0 companies |
| Paul Martin Sørensen | Board of Directors | 0 companies |
| Christina Juul Anderson | Board of Directors | 0 companies |
| Claus Frisenberg Pedersen | Deputy Chairman | 0 companies |
| Benny Christensen | Chairman | 0 companies |
| Johnny Karsberg Andersen | Board of Directors | 0 companies |
| Michael Møller Jensen | Chairman | 0 companies |