| Revenue | DKK 1,2M | -14% |
| EBITDA | DKK -127K | -391% |
| Net profit | DKK -159K | -452% |
| Total assets | DKK 1,2M | -35% |
| Equity | DKK 326K | -63% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.804 | 938 | 1.435 | 1.861 | 1.882 | 2.350 | 3.692 | 2.613 | 2.868 | 3.687 | 3.660 | 3.087 | 1.381 | 1.181 |
| Staff expenses | -1.298 | -1.071 | -963 | -1.170 | -1.220 | -1.209 | -1.324 | -1.327 | -1.321 | -1.748 | -1.973 | -1.399 | -1.337 | -1.308 |
| EBITDA | 37 | 150 | 472 | 690 | 662 | 1.140 | 2.368 | 1.286 | 1.547 | 1.939 | 1.686 | 1.688 | 44 | -127 |
| Depreciation & amort. | -205 | 120 | -94 | -51 | -59 | -50 | -53 | -57 | -67 | -66 | -58 | -34 | -21 | -4 |
| EBIT | -168 | 30 | 378 | 639 | 603 | 1.090 | 2.316 | 1.229 | 1.480 | 1.873 | 1.628 | 1.654 | 22 | -130 |
| Net financials | -83 | -97 | -154 | 10 | 21 | 8 | -9 | -10 | -11 | -6 | -3 | -2 | 11 | -9 |
| Profit before tax | -201 | -67 | 224 | 649 | 624 | 1.098 | 2.307 | 1.218 | 1.469 | 1.867 | 1.625 | 1.652 | 33 | -140 |
| Tax | 25 | 141 | 49 | 154 | 140 | 243 | 510 | 138 | 325 | 412 | 365 | 356 | -12 | 20 |
| Net profit | -226 | -209 | 175 | 495 | 484 | 855 | 1.797 | 1.080 | 1.144 | 1.455 | 1.260 | 1.296 | 45 | -159 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.419 | 1.364 | 1.313 | 1.726 | 1.913 | 2.386 | 3.495 | 2.238 | 2.660 | 3.494 | 3.805 | 2.337 | 1.785 | 1.161 |
| Equity | 33 | -176 | -1 | 494 | 628 | 783 | 1.980 | 1.263 | 1.188 | 1.633 | 1.494 | 1.490 | 885 | 326 |
| Long-term debt | 314 | 180 | 597 | 189 | 232 | 154 | 510 | 135 | 0 | 0 | 0 | 302 | 0 | 0 |
| Short-term debt | 1.056 | 1.360 | 716 | 1.043 | 1.053 | 1.449 | 1.005 | 837 | 1.468 | 1.841 | 2.301 | 540 | 900 | 835 |
| Total debt | 1.370 | 1.540 | 1.313 | 1.232 | 1.285 | 1.603 | 1.515 | 971 | 1.468 | 1.841 | 2.301 | 842 | 900 | 835 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
RS Management | Management | 2022 | — | — |
KB Management | Management | 2022 | — | — |
| Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Torben Pedersen Holding II ApS | Company | 33.3% | 33.3% | 2025 |
Boe Hansen Holding ApS | Company | 33.3% | 33.3% | 2018 |
René Solevad Holding ApS | Company | 15.0% | 15.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Nørgaard Vinther | Chief Executive Officer | 0 companies |
| René Solevad Pedersen | Management | 0 companies |
| Kenneth Boe Hansen | Management | 0 companies |
| PM REVISION ApS REGISTREREDE REVISORER | Audit | 0 companies |
| Torben Pedersen | Chairman | 0 companies |
| Kristina Solevad Pedersen | Board of Directors | 0 companies |
| Peter Vadum Juel Andersen | Board of Directors | 0 companies |