| Revenue | DKK 40,2M | -1% |
| EBITDA | DKK 6,7M | -23% |
| Net profit | DKK 3,8M | -27% |
| Total assets | DKK 78,7M | +0% |
| Equity | DKK 52,4M | -2% |
| Employees | 67 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 38.973 | 56.886 | 43.220 | 40.720 | 40.244 |
| Staff expenses | -26.573 | -29.789 | -31.804 | -32.096 | -33.587 |
| EBITDA | 9.854 | 27.097 | 11.415 | 8.624 | 6.656 |
| Depreciation & amort. | -1.897 | -1.836 | -1.544 | -1.718 | -1.611 |
| EBIT | 7.957 | 25.261 | 9.872 | 6.905 | 5.046 |
| Net financials | -220 | -402 | -468 | -150 | -123 |
| Profit before tax | 10.283 | 24.859 | 9.404 | 6.755 | 4.923 |
| Tax | 2.291 | 5.441 | 2.057 | 1.482 | 1.096 |
| Net profit | 7.992 | 19.418 | 7.347 | 5.273 | 3.827 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 70.997 | 93.685 | 80.886 | 78.432 | 78.663 |
| Equity | 39.523 | 55.941 | 53.288 | 53.561 | 52.387 |
| Long-term debt | 2.390 | 0 | 0 | 0 | 0 |
| Short-term debt | 28.495 | 37.180 | 26.913 | 24.290 | 25.342 |
| Total debt | 30.885 | 37.180 | 26.913 | 24.290 | 25.342 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MM Chief Executive Officer | Chief Executive Officer | 2007 |
| Former (1) | ||
CL Chief Executive Officer | Chief Executive Officer | 2007 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2015 | |
| Board of Directors | 2008 | |
| Board of Directors | 2007 | |
| Former (3) | ||
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2007 – 2016 | |
| Board of Directors | 2022 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 100% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Mathias Nørgaard | Chief Executive Officer | 0 companies |
| Christian Lennart Gregers Bernhoft | Chief Executive Officer | 0 companies |
| Lene Nørgaard | Board of Directors | 0 companies |
| Mark Hammerich | Chairman | 0 companies |
| Jens Dyre Nørgaard | Board of Directors | 0 companies |
| Cecilie Marie Krebs Nørgaard | Board of Directors | 0 companies |
| Jørgen Senius Nørgaard | Board of Directors | 0 companies |
| Ellen Nørgaard | Board of Directors | 0 companies |