| Revenue | DKK 203K | -30% |
| EBITDA | DKK 190K | +97% |
| Net profit | DKK 138K | -15% |
| Total assets | DKK 2M | +7% |
| Equity | DKK 1,9M | +8% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 3.791 | 4.128 | 3.088 | 291 | 203 |
| Staff expenses | -3.512 | -3.399 | -3.596 | -27 | -14 |
| EBITDA | 279 | 729 | -508 | 96 | 190 |
| Depreciation & amort. | -64 | -51 | -67 | -0 | -0 |
| EBIT | 215 | 678 | -575 | 96 | 190 |
| Net financials | -18 | -7 | -6 | -28 | -13 |
| Profit before tax | 197 | 671 | -580 | 69 | 177 |
| Tax | 46 | 151 | -5 | -93 | 39 |
| Net profit | 151 | 520 | -575 | 162 | 138 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 4.231 | 4.574 | 3.743 | 1.825 | 1.953 |
| Equity | 2.249 | 2.669 | 1.594 | 1.756 | 1.894 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.978 | 1.900 | 2.149 | 70 | 59 |
| Total debt | 1.978 | 1.900 | 2.149 | 70 | 59 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
JH Audit | Audit | 2010 – 2011 |
EM Management | Management | 2006 – 2008 |
MS Management | Management | 2006 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2006 – 2008 | |
| Board of Directors | 2020 – 2023 | |
| Chairman | 2006 – 2009 | |
| Chairman | 2011 – 2020 | |
| Board of Directors | 2020 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Hedegaard | Audit | 0 companies |
| Erik Madsen | Management | 0 companies |
| Michael Sarma | Management | 0 companies |
| Erland Redtz Jensen | Board of Directors | 0 companies |
| Mai-Britt Wittmarch Sarma | Board of Directors | 0 companies |
| Charlotte Bjergaard Madsen | Chairman | 0 companies |
| Niels Jørgen Clement | Chairman | 0 companies |
| Mathias Sarma | Board of Directors | 0 companies |