| Revenue | DKK 2,7M | +64% |
| EBITDA | DKK 30K | +101% |
| Net profit | DKK 5K | +100% |
| Total assets | DKK 6,1M | -22% |
| Equity | DKK 3,5M | -5% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.433 | 1.823 | 1.696 | 1.197 | 1.385 | 1.417 | 1.756 | 1.924 | 1.689 | 1.781 | 2.561 | 9.249 | 1.655 | 2.712 |
| Staff expenses | -1.318 | -1.456 | -1.477 | -1.328 | -1.898 | -1.959 | -2.009 | -2.033 | -2.072 | -2.124 | -2.468 | -4.964 | -4.024 | -2.681 |
| EBITDA | 115 | 367 | 220 | -132 | -513 | -542 | -254 | -110 | -383 | -342 | 92 | 4.244 | -2.369 | 30 |
| Depreciation & amort. | -37 | -37 | -37 | -37 | -16 | -0 | -0 | -0 | -7 | -11 | -16 | -7 | -0 | -0 |
| EBIT | 78 | 330 | 183 | -169 | -529 | -542 | -254 | -110 | -390 | -353 | 76 | 4.237 | -2.369 | 30 |
| Net financials | 253 | -4 | -4 | -32 | -3 | -10 | -34 | 71 | -1 | -11 | -7 | 96 | 23 | -25 |
| Profit before tax | 331 | 327 | 178 | -201 | -533 | -552 | -288 | -38 | -392 | -364 | 69 | 4.334 | -2.346 | 5 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.004 | 953 | 50 | -0 |
| Net profit | 331 | 327 | 178 | -201 | -533 | -552 | -288 | -38 | -392 | -364 | 1.073 | 3.381 | -2.396 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 881 | 1.561 | 1.604 | 1.163 | 1.210 | 1.441 | 5.817 | 1.810 | 3.195 | 5.433 | 3.775 | 10.213 | 7.727 | 6.051 |
| Equity | 343 | 820 | 1.062 | 783 | 617 | 215 | 216 | 605 | 568 | 564 | 1.907 | 5.438 | 3.717 | 3.540 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 538 | 741 | 542 | 380 | 593 | 1.226 | 5.601 | 1.205 | 2.627 | 4.869 | 1.868 | 4.776 | 4.010 | 2.512 |
| Total debt | 538 | 741 | 542 | 380 | 593 | 1.226 | 5.601 | 1.205 | 2.627 | 4.869 | 1.868 | 4.776 | 4.010 | 2.512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2007 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
TG Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
CC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
CN Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
NH Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FINN ROSENTHAL ApS | Company | 5.0% | 5.0% | 2014 |
EXECUTIVE CAPITAL ADMINISTRATION A/S | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2021 | |
VASEHUS HOLDING A/S | Company | 5.0% | 5.0% | 2014 |
AMNS Holding ApS | Company | 5.0% | 5.0% | 2016 |
H & L INVEST ApS | Company | 5.0% | 5.0% | 2014 |
DF MCR HOLDING ApS | Company | 5.0% | 5.0% | 2023 |
ReZinck ApS | Company | 5.0% | 5.0% | 2021 |
Henrik Ravn Invest ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 5.0% | 5.0% | 2016 | |
HERALDYNE ApS | Company | 5.0% | 5.0% | 2020 |
BAHNCO HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
THYREGOD INVEST ApS | Company | 5.0% | 5.0% | 2014 |
AND BEYOND ApS | Company | 5.0% | 5.0% | 2014 |
HAUE HOLDING ApS | Company | 5.0% | 5.0% | 2014 |
BoS Invest ApS | Company | 5.0% | 5.0% | 2022 |
KRIBY HOLDING ApS | Company | 5.0% | 5.0% | 2014 |
WOODBRIDGE ApS | Company | 5.0% | 5.0% | 2018 |
Core Med Tech Development ApS | Company | 5.0% | 5.0% | 2022 |
KF88 ApS | Company | 5.0% | 5.0% | 2017 |
HAK HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
LKN Invest ApS | Company | 5.0% | 5.0% | 2019 |
DONALD NEKMAN ApS | Company | 5.0% | 5.0% | 2014 |
Sportgoods P/S | Company | 5.0% | 5.0% | 2014 |
MØ ApS | Company | 5.0% | 5.0% | 2014 |
NICHE HOLDING ApS | Company | 5.0% | 5.0% | 2014 |
URBACH ApS | Company | 5.0% | 5.0% | 2014 |
KILDEGAARD INVEST ApS | Company | 5.0% | 5.0% | 2020 |
PB CAPITAL INVEST ApS | Company | 5.0% | 5.0% | 2014 |
BJERRES BUREAU ApS | Company | 5.0% | 5.0% | 2014 |
Glamann Consult ApS | Company | 5.0% | 5.0% | 2021 |
CAMECH INVEST ApS | Company | 5.0% | 5.0% | 2020 |
Pyx ApS | Company | 5.0% | 5.0% | 2022 |
NIELSHOLGERPOULSEN ApS | Company | 5.0% | 5.0% | 2007 |
Stonehouse ApS | Company | 5.0% | 5.0% | 2019 |
Bjergby ApS | Company | 5.0% | 5.0% | 2019 |
ANELIN A/S | Company | 5.0% | 5.0% | 2014 |
MIDTGAARD HOLDING ApS | Company | 5.0% | 5.0% | 2014 |
AMVI II ApS | Company | 5.0% | 5.0% | 2015 |
AMVI Holding ApS | Company | 5.0% | 5.0% | 2015 |
Vejlang Management Consulting A/S | Company | 5.0% | 5.0% | 2016 |
KKD-HOLSTEBRO HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
BGK Holding ApS | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Bak | Management | 0 companies |
| Jørn Rosenmeier | Chief Executive Officer | 0 companies |
| Michael Evald Jørgensen | Chief Executive Officer | 0 companies |
| Thomas Grauer Nielsen | Chief Executive Officer | 0 companies |
| Christian Curtz Henriksen | Chief Executive Officer | 0 companies |
| Christian Nielsen | Chief Executive Officer | 0 companies |
| Niels Holger Poulsen | Founder | 0 companies |
| Donald John Nekman | Board of Directors | 0 companies |
| Klavs Lange Vejlang | Board of Directors | 0 companies |
| Claus Torben Warming | Board of Directors | 0 companies |
| Asbjørn Thomsen | Board of Directors | 0 companies |
| Knud Foldschack | Chairman | 0 companies |
| Stig Løkke Pedersen | Board of Directors | 0 companies |
| Poul Thyregod | Board of Directors | 0 companies |
| Poul Bentsen | Board of Directors | 0 companies |
| Morten Østergaard | Board of Directors | 0 companies |
| Knud Martin Trolle | Board of Directors | 0 companies |
| Jacob Kildegaard Larsen | Board of Directors | 0 companies |
| Steen Løndal | Board of Directors | 0 companies |
| John Thomas | Board of Directors | 0 companies |
| Kim Knudsen | Board of Directors | 0 companies |
| Søren Holm Jensen | Board of Directors | 0 companies |
| Henrik Gunnar Herman | Board of Directors | 0 companies |
| Torben Bjerre-Madsen | Board of Directors | 0 companies |
| Jens Frederik Stenild Zinck | Board of Directors | 0 companies |
| Kjeld Henning Petersen | Board of Directors | 0 companies |
| John Haue Damkjær | Board of Directors | 0 companies |
| Annemette Færch | Board of Directors | 0 companies |
| Søren Bach | Board of Directors | 0 companies |
| Finn Rosenthal | Board of Directors | 0 companies |
| Anne-Mette Nansen Scherfig | Board of Directors | 0 companies |
| Jan Frank Steenhard | Board of Directors | 0 companies |