| Revenue | DKK 1,6M | -18% |
| EBITDA | DKK 798K | -30% |
| Net profit | DKK 534K | -36% |
| Total assets | DKK 9,2M | -21% |
| Equity | DKK 1M | -48% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.889 | 2.199 | 1.914 | 1.987 | 1.628 |
| Staff expenses | -720 | -889 | -758 | -854 | -830 |
| EBITDA | 1.169 | 1.310 | 1.156 | 1.133 | 798 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.169 | 1.310 | 1.156 | 1.133 | 798 |
| Net financials | -7 | -27 | -20 | -60 | -114 |
| Profit before tax | 1.162 | 1.283 | 1.136 | 1.073 | 684 |
| Tax | 256 | 282 | 250 | 236 | 151 |
| Net profit | 907 | 1.001 | 886 | 837 | 534 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.786 | 11.791 | 11.165 | 11.587 | 9.196 |
| Equity | 1.842 | 2.343 | 2.479 | 2.016 | 1.050 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.944 | 9.448 | 8.686 | 9.571 | 8.146 |
| Total debt | 7.944 | 9.448 | 8.686 | 9.571 | 8.146 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Management | Management | 2020 |
| Former (2) | ||
MM Management | Management | 2014 – 2020 |
RE Management | Management | 2007 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2010 | |
| Board of Directors | 2026 | |
| Former (5) | ||
| Board of Directors | 2010 – 2019 | |
| Chairman | 2010 – 2010 | |
| Board of Directors | 2025 – 2026 | |
| Chairman | 2007 – 2010 | |
| Board of Directors | 2020 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Meisner | Management | 0 companies |
| Morten Givskov Sørensen | Management | 0 companies |
| René Ejner Johansen | Management | 0 companies |
| Otto Thomas Frants Norre | Chairman | 0 companies |
| Søren Lundgaard | Board of Directors | 0 companies |
| Vagn Sanggaard Jakobsen | Chairman | 0 companies |
| Michael Bader | Board of Directors | 0 companies |
| Lars Michael Søborg Jørgensen | Chairman | 0 companies |
| Brian Boeberg | Board of Directors | 0 companies |
| Frederik Norre | Board of Directors | 0 companies |