| Revenue | DKK 8,7M | -15% |
| EBITDA | DKK 2,8M | -14% |
| Net profit | DKK 2M | -30% |
| Total assets | DKK 11,9M | -7% |
| Equity | DKK 3,1M | -53% |
| Employees | 19 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.571 | 11.933 | 10.799 | 10.200 | 8.704 |
| Staff expenses | -10.424 | -10.469 | -9.768 | -6.983 | -5.947 |
| EBITDA | 1.147 | 1.464 | 1.031 | 3.217 | 2.757 |
| Depreciation & amort. | -72 | -64 | -83 | -66 | -61 |
| EBIT | 1.075 | 1.400 | 948 | 3.151 | 2.696 |
| Net financials | -363 | -214 | -61 | -491 | -71 |
| Profit before tax | 712 | 1.186 | 887 | 3.654 | 2.625 |
| Tax | 187 | 271 | 191 | 721 | 584 |
| Net profit | 525 | 915 | 696 | 2.933 | 2.042 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.180 | 9.005 | 9.326 | 12.775 | 11.923 |
| Equity | 2.111 | 3.026 | 3.721 | 6.654 | 3.096 |
| Long-term debt | 127 | 254 | 205 | 667 | 598 |
| Short-term debt | 9.849 | 5.616 | 5.303 | 5.303 | 8.094 |
| Total debt | 9.977 | 5.869 | 5.509 | 5.970 | 8.692 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MD Management | Management | 2012 |
| Former (1) | ||
HN Management | Management | 2004 – 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 20–24.99% | 20–24.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Dall Jensen | Management | 0 companies |
| Henrik Næsvang Jensen | Management | 0 companies |