| Revenue | DKK 6,9M | +3% |
| EBITDA | DKK 633K | -36% |
| Net profit | DKK 347K | -48% |
| Total assets | DKK 3,6M | -18% |
| Equity | DKK 2M | +14% |
| Employees | 13 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.734 | 7.018 | 5.981 | 6.705 | 6.929 |
| Staff expenses | -5.546 | -5.836 | -5.419 | -5.715 | -6.296 |
| EBITDA | 1.188 | 1.182 | 534 | 990 | 633 |
| Depreciation & amort. | -105 | -39 | -61 | -74 | -100 |
| EBIT | 1.082 | 1.143 | 473 | 916 | 533 |
| Net financials | -93 | -43 | -30 | -60 | -76 |
| Profit before tax | 989 | 1.100 | 443 | 856 | 456 |
| Tax | -0 | 151 | 101 | 191 | 109 |
| Net profit | 989 | 949 | 342 | 665 | 347 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.959 | 3.117 | 3.634 | 4.368 | 3.571 |
| Equity | -91 | 858 | 1.120 | 1.705 | 1.952 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.050 | 2.245 | 2.473 | 2.595 | 1.571 |
| Total debt | 3.050 | 2.245 | 2.473 | 2.595 | 1.571 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MT Founder | Founder | 2004 |
FH Founder | Founder | 2004 |
HJ Management | Management | 2004 |
| Former (2) | ||
AP | Audit | 2008 – 2010 |
PA Audit | Audit | 2006 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Tobias Brinch Dreyer | Founder | 0 companies |
| Allan Peter Rasmussen | Audit | 0 companies |
| Poul Andreasen | Audit | 0 companies |
| Frederik Harboe Larsen | Founder | 0 companies |
| Henrik Johansen Tvilling | Management | 0 companies |
| David Krag Wenkens | Chairman | 0 companies |
| Jakob Themberg | Board of Directors | 0 companies |