| Revenue | DKK 5M | +3% |
| EBITDA | DKK 939K | -32% |
| Net profit | DKK 611K | -36% |
| Total assets | DKK 4,9M | +32% |
| Equity | DKK 900K | -24% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.820 | 8.339 | 6.437 | 4.878 | 5.000 |
| Staff expenses | -4.818 | -5.786 | -4.611 | -3.499 | -4.061 |
| EBITDA | 3.002 | 2.553 | 1.781 | 1.379 | 939 |
| Depreciation & amort. | -155 | -136 | -150 | -128 | -94 |
| EBIT | 2.848 | 2.417 | 1.632 | 1.251 | 845 |
| Net financials | -13 | -8 | -19 | -24 | -32 |
| Profit before tax | 2.835 | 2.409 | 1.612 | 1.227 | 813 |
| Tax | 626 | 544 | 362 | 279 | 202 |
| Net profit | 2.209 | 1.865 | 1.250 | 948 | 611 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.365 | 4.558 | 3.359 | 3.714 | 4.905 |
| Equity | 2.716 | 1.991 | 1.441 | 1.189 | 900 |
| Long-term debt | 0 | 0 | 0 | 148 | 74 |
| Short-term debt | 2.585 | 2.487 | 1.848 | 2.311 | 3.864 |
| Total debt | 2.585 | 2.487 | 1.848 | 2.460 | 3.938 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SH Management | Management | 2006 |
MH Management | Management | 2006 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2006 | |
| Company | 50–66.65% | 50–66.65% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Holm Madsen | Management | 0 companies |
| Michael Holm Madsen | Management | 0 companies |