| Revenue | DKK 2,5M | -14% |
| EBITDA | DKK 286K | -67% |
| Net profit | DKK 754K | +15% |
| Total assets | DKK 3,2M | +63% |
| Equity | DKK 76K | +103% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.311 | 4.063 | 4.635 | 2.883 | 2.480 |
| Staff expenses | -3.777 | -4.199 | -3.831 | -2.004 | -2.193 |
| EBITDA | 535 | -136 | 805 | 880 | 286 |
| Depreciation & amort. | -145 | -135 | -111 | -87 | -5 |
| EBIT | 389 | -271 | 693 | 793 | 281 |
| Net financials | -132 | -150 | -139 | -135 | -58 |
| Profit before tax | 258 | -422 | 554 | 658 | 223 |
| Tax | -0 | -0 | -0 | -0 | -531 |
| Net profit | 258 | -422 | 554 | 658 | 754 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.121 | 2.021 | 1.581 | 1.982 | 3.239 |
| Equity | -3.521 | -3.942 | -3.388 | -2.731 | 76 |
| Long-term debt | 1.117 | 1.117 | 0 | 0 | 0 |
| Short-term debt | 4.525 | 4.846 | 4.969 | 4.712 | 3.163 |
| Total debt | 5.642 | 5.963 | 4.969 | 4.712 | 3.163 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MS Founder | Founder | 2004 |
ER Founder | Founder | 2004 |
AB Management | Management | 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Chairman | 2016 – 2019 | |
| Board of Directors | 2004 – 2016 | |
| Chairman | 2019 – 2022 | |
| Board of Directors | 2007 – 2016 | |
| Board of Directors | 2008 – 2013 | |
| Board of Directors | 2007 – 2010 | |
| Board of Directors | 2008 – 2013 | |
| Board of Directors | 2007 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Strøyer Mejlhede | Founder | 0 companies |
| Else Rud Schmidt Iversen | Founder | 0 companies |
| Andreas Bering | Management | 0 companies |
| Jørgen Wenshøj | Chairman | 0 companies |
| Carsten Riel | Board of Directors | 0 companies |
| Michele Guarini | Chairman | 0 companies |
| Jens Larsen | Board of Directors | 0 companies |
| Karen Vibeke Pakkenberg | Board of Directors | 0 companies |
| Klavs Eik Vestergaard Rasmussen | Board of Directors | 0 companies |
| Thomas Mosfeldt Laursen | Board of Directors | 0 companies |
| Ida Sofie Jensen | Board of Directors | 0 companies |