| Revenue | DKK 31,7M | +59% |
| EBITDA | DKK 4,7M | +198% |
| Net profit | DKK 432K | +106% |
| Total assets | DKK 83,6M | +14% |
| Equity | DKK 13,2M | +4% |
| Employees | 45 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 22.273 | 24.239 | 16.453 | 19.964 | 31.687 |
| Staff expenses | -18.850 | -16.689 | -19.112 | -24.727 | -27.033 |
| EBITDA | 3.319 | 7.468 | -2.659 | -4.764 | 4.654 |
| Depreciation & amort. | -5.692 | -5.659 | -5.374 | -5.263 | -4.470 |
| EBIT | -2.373 | 1.810 | -8.033 | -10.027 | 184 |
| Net financials | 125 | 149 | 1.282 | 112 | 251 |
| Profit before tax | -2.248 | 1.958 | -6.751 | -9.915 | 434 |
| Tax | -705 | -0 | -1.443 | -2.622 | 2 |
| Net profit | -1.543 | 1.958 | -5.308 | -7.292 | 432 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 88.123 | 89.394 | 82.327 | 73.155 | 83.556 |
| Equity | 21.928 | 23.912 | 18.716 | 12.683 | 13.161 |
| Long-term debt | 36.979 | 36.204 | 44.210 | 48.605 | 47.943 |
| Short-term debt | 9.012 | 9.069 | 19.374 | 11.844 | 22.375 |
| Total debt | 45.992 | 45.273 | 63.584 | 60.448 | 70.318 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (10) | ||
MN Management | Management | 2010 – 2019 |
BT Management | Management | 2007 – 2010 |
BE Management | Management | 2003 – 2005 |
TN Chief Executive Officer | Chief Executive Officer | 2006 – 2007 |
MH Chief Executive Officer | Chief Executive Officer | 2007 – 2007 |
BS Chief Executive Officer | Chief Executive Officer | 2019 – 2021 |
KB Management | Management | 2010 – 2014 |
JE | Audit | 2009 – 2016 |
AB Management | Management | 2011 – 2013 |
FL Audit | Audit | 2016 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Deputy Chairman | 2023 | |
| Chairman | 2023 | |
| Board of Directors | 2025 | |
| Board of Directors | 2005 | |
| Board of Directors | 2025 | |
| Former (6) | ||
| Board of Directors | 2003 – 2005 | |
| Board of Directors | 2003 – 2005 | |
| Board of Directors | 2005 – 2005 | |
| Deputy Chairman | 2014 – 2023 | |
| Board of Directors | 2007 – 2014 | |
| Board of Directors | 2007 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Nannastad Ernstsen | Management | 0 companies |
| Brian Tholstrup Nybo | Management | 0 companies |
| Birgitte Eilskov Jensen | Management | 0 companies |
| Torben Normann Jensen | Chief Executive Officer | 0 companies |
| Mogens Hess | Chief Executive Officer | 0 companies |
| Bernt Skov Jensen | Chief Executive Officer | 0 companies |
| Mona Baltzer Fløe Nørgaard | Chief Executive Officer | 0 companies |
| Klaus Brink | Management | 0 companies |
| Jørgen Egstrand Andersen | Audit | 0 companies |
| Axel Birger Kjær Jensen | Management | 0 companies |
| Frank Lau | Audit | 0 companies |
| Peter Sanggaard | Board of Directors | 0 companies |
| Jørn Bjarne Jensen | Deputy Chairman | 0 companies |
| Niels Olaf Østerberg | Board of Directors | 0 companies |
| Peter Michael Larsen Stevns | Chairman | 0 companies |
| Poul Mortensen | Board of Directors | 0 companies |
| Arne Gerlyng-Hansen | Deputy Chairman | 0 companies |
| Gert Sand | Board of Directors | 0 companies |
| Arne Løvbjerg | Board of Directors | 0 companies |
| Hans-Jürgen Schöbel | Board of Directors | 0 companies |
| Ib Schmidt Hansen | Board of Directors | 0 companies |
| Charlotte Harrestrup Nyborg | Board of Directors | 0 companies |