| Revenue | DKK 570M | +12% |
| EBITDA | DKK 12,7M | +0% |
| Net profit | DKK 10,7M | +5% |
| Total assets | DKK 202,7M | -1% |
| Equity | DKK 45,1M | +31% |
| Employees | 122 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 582.250 | 337.900 | 362.887 | 510.142 | 570.023 |
| Staff expenses | -69.126 | -61.760 | -0 | -87.968 | -106.530 |
| EBITDA | -213.568 | -87.632 | 886 | 12.697 | 12.659 |
| Depreciation & amort. | -289 | -209 | -0 | -216 | -331 |
| EBIT | -213.856 | -87.840 | 886 | 12.481 | 12.328 |
| Net financials | -1.478 | -1.073 | -335 | 660 | 1.902 |
| Profit before tax | -215.335 | -88.913 | 550 | 13.141 | 14.230 |
| Tax | -47.282 | -19.537 | 152 | 2.929 | 3.503 |
| Net profit | -168.053 | -69.376 | 399 | 10.213 | 10.727 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 271.829 | 289.629 | 165.811 | 203.824 | 202.730 |
| Equity | 23.165 | 23.789 | 24.188 | 34.400 | 45.127 |
| Long-term debt | 0 | 0 | 0 | 9.580 | 9.659 |
| Short-term debt | 235.664 | 237.849 | 134.272 | 153.653 | 135.388 |
| Total debt | 235.664 | 237.849 | 134.272 | 163.233 | 145.047 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MV Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (5) | ||
KJ Management | Management | 2006 – 2018 |
ML Chief Executive Officer | Chief Executive Officer | 2018 – 2020 |
PJ Management | Management | 2021 – 2021 |
NJ Chief Executive Officer | Chief Executive Officer | 2020 – 2021 |
NL Management | Management | 2006 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2020 | |
| Chairman | 2006 | |
| Board of Directors | 2021 | |
| Former (3) | ||
| Board of Directors | 2006 – 2021 | |
| Board of Directors | 2021 – 2024 | |
| Board of Directors | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten John Hjarsø | Management | 0 companies |
| Morten Lenschau Hansen | Chief Executive Officer | 0 companies |
| Per Jensen | Management | 0 companies |
| Michael Vestergaard Jacobsen | Chief Executive Officer | 0 companies |
| Niels Jul Jakobsen | Chief Executive Officer | 0 companies |
| Niels Laursen | Management | 0 companies |
| Jens Hørby Jensen | Board of Directors | 0 companies |
| Claus Baumann | Board of Directors | 0 companies |
| Michael Spanggaard Larsen | Board of Directors | 0 companies |
| Peter Schäfer | Chairman | 0 companies |
| Lasse Toft | Board of Directors | 0 companies |
| Bendy Schmidt Pedersen | Board of Directors | 0 companies |