| Revenue | DKK 221M | +283% |
| EBITDA | DKK 206M | +726% |
| Net profit | DKK 167,4M | +651% |
| Total assets | DKK 216,9M | +526% |
| Equity | DKK 181,2M | +1213% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 26.734 | 26.177 | 30.914 | 43.757 | 46.931 | 43.199 | 30.715 | 34.210 | 36.925 | 25.533 | 25.344 | 39.695 | 57.707 | 220.967 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -24.310 | -26.123 | -25.483 | -27.694 | -23.874 | -21.573 | -22.020 | -25.665 | -30.520 | -33.346 | -41.668 | -44.044 | -90.627 | -14.974 |
| EBITDA | — | — | — | — | — | -8.670 | -9.614 | -2.851 | 8.463 | 11.984 | 9.883 | 8.694 | 8.545 | 6.405 | -7.813 | -16.324 | -4.349 | -32.920 | 205.992 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -359 | -387 | -320 | -242 | -136 | -57 | -19 | -15 | -87 | -143 | -142 | -69 | -23 | -0 |
| EBIT | — | — | — | — | — | -9.030 | -10.001 | -3.171 | 8.221 | 11.847 | 9.826 | 8.676 | 8.530 | 6.318 | -7.956 | -16.466 | -4.418 | -32.942 | 205.992 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -2.196 | -3.103 | -1.169 | -2.920 | 157 | -1.340 | 773 | 1.095 | -4.241 | 3.193 | 2.753 | 317 | 2.569 | -6.139 |
| Profit before tax | — | — | — | — | — | -11.225 | -13.104 | -4.340 | 5.300 | 12.004 | 8.486 | 9.449 | 9.624 | 2.078 | -4.763 | -13.713 | -4.102 | -30.374 | 199.853 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -1.250 | -1.250 | -1.110 | 352 | 20 | 83 | 34 | -15 | -0 | -0 | -0 | -0 | 32.478 |
| Net profit | — | — | — | — | — | -11.225 | -11.854 | -3.090 | 6.411 | 11.653 | 8.465 | 9.366 | 9.590 | 2.093 | -4.763 | -13.713 | -4.102 | -30.374 | 167.375 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 12.939 | 16.503 | 13.401 | 3.141 | 10.830 | 19.193 | 29.004 | 39.668 | 46.314 | 40.428 | 26.935 | 22.909 | 34.647 | 216.894 |
| Equity | — | — | — | — | — | 3.663 | -8.191 | -10.981 | -4.571 | 7.082 | 15.547 | 24.840 | 34.430 | 36.520 | 31.756 | 18.043 | 13.945 | 13.804 | 181.186 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 991 | 2.828 | 2.866 | 2.935 | 3.022 | 3.037 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 9.276 | 24.695 | 24.382 | 7.712 | 3.748 | 3.645 | 4.163 | 4.247 | 6.966 | 5.806 | 5.957 | 5.942 | 16.819 | 35.708 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 9.276 | 24.695 | 24.382 | 7.712 | 3.748 | 3.645 | 4.163 | 5.238 | 9.794 | 8.672 | 8.892 | 8.964 | 19.856 | 35.708 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2006 | — | — |
RS Management | Management | 2024 | — | — |
RM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Hansen | Management | 0 companies |
| Rikke Schneider Jensen | Management | 0 companies |
| Rolf Michael Ussing | Chief Executive Officer | 0 companies |
| Jakob Wedel Christensen | Board of Directors | 0 companies |
| Francesco Patarnello | Chairman | 0 companies |
| Rasmus Aaen Madsen | Board of Directors | 0 companies |
| Hans Henrik Werdelin | Board of Directors | 0 companies |
| Frederik Bruhn | Chairman | 0 companies |
| Hans Siggaard Jensen | Chairman | 0 companies |
| Morten Heuing | Chairman | 0 companies |
| Marcus Hans-Günter Riecke | Chairman | 0 companies |
| Christian Lindegaard Jepsen | Board of Directors | 0 companies |
| Ruben Bjerg Hansen | Chairman | 0 companies |
| Joseph Alexander Hyrkin | Chairman | 0 companies |