| Revenue | DKK 17,2M | +24% |
| EBITDA | DKK 7,2M | +33% |
| Net profit | DKK 4,7M | +44% |
| Total assets | DKK 36,2M | +7% |
| Equity | DKK 21,4M | +28% |
| Employees | 40 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.381 | 8.613 | 10.602 | 13.793 | 17.169 |
| Staff expenses | -3.707 | -4.556 | -5.979 | -8.353 | -9.958 |
| EBITDA | 4.674 | 4.057 | 4.624 | 5.440 | 7.210 |
| Depreciation & amort. | -312 | -369 | -355 | -518 | -607 |
| EBIT | 4.362 | 3.688 | 4.269 | 4.922 | 6.604 |
| Net financials | -314 | -486 | -803 | -717 | -574 |
| Profit before tax | 4.048 | 3.201 | 3.465 | 4.205 | 6.030 |
| Tax | 923 | 697 | 771 | 936 | 1.338 |
| Net profit | 3.126 | 2.505 | 2.694 | 3.269 | 4.692 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 22.373 | 23.876 | 28.243 | 33.937 | 36.234 |
| Equity | 8.369 | 10.873 | 13.568 | 16.737 | 21.429 |
| Long-term debt | 2.109 | 4.489 | 4.109 | 3.691 | 3.257 |
| Short-term debt | 11.600 | 8.212 | 10.227 | 13.139 | 11.085 |
| Total debt | 13.708 | 12.701 | 14.336 | 16.830 | 14.342 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MI Management | Management | 2005 |
NK Management | Management | 2022 |
HI Management | Management | 2011 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2011 | |
| Company | 50–66.65% | 50–66.65% | 2011 | |
| Company | 50–66.65% | 50% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Isager | Management | 0 companies |
| Nels Kjær Gaardahl | Management | 0 companies |
| Helga Isager | Management | 0 companies |