| Revenue | DKK 2,8M | -57% |
| EBITDA | DKK 538K | -86% |
| Net profit | DKK -510K | -130% |
| Total assets | DKK 11,9M | -17% |
| Equity | DKK 6,9M | -7% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.536 | 3.715 | 5.157 | 6.476 | 2.786 |
| Staff expenses | -3.119 | -3.262 | -3.002 | -2.761 | -2.248 |
| EBITDA | -582 | 454 | 2.152 | 3.715 | 538 |
| Depreciation & amort. | -951 | -885 | -877 | -1.246 | -1.056 |
| EBIT | -1.533 | -431 | 1.275 | 2.469 | -518 |
| Net financials | -197 | -290 | -356 | -310 | -137 |
| Profit before tax | -1.730 | -721 | 919 | 2.159 | -655 |
| Tax | -381 | -157 | 205 | 484 | -145 |
| Net profit | -1.349 | -564 | 715 | 1.676 | -510 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 16.753 | 16.192 | 14.673 | 14.326 | 11.875 |
| Equity | 5.551 | 4.987 | 5.702 | 7.377 | 6.867 |
| Long-term debt | 2.402 | 1.565 | 950 | 671 | 242 |
| Short-term debt | 7.787 | 8.785 | 6.963 | 4.736 | 3.369 |
| Total debt | 10.189 | 10.350 | 7.913 | 5.406 | 3.611 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MN Management | Management | 2011 |
PS Management | Management | 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2008 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2011 | |
| Company | 50–66.65% | 50–66.65% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Nørgård Pedersen | Management | 0 companies |
| Poul Stokholm | Management | 0 companies |
| Jonas Norre Frost | Board of Directors | 0 companies |