| Revenue | DKK 6,4M | -49% |
| EBITDA | DKK 3,1M | -53% |
| Net profit | DKK 2,2M | -54% |
| Total assets | DKK 11,5M | +21% |
| Equity | DKK 7,2M | +44% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.275 | 4.679 | 4.904 | 6.983 | 7.813 | 7.916 | 7.707 | 7.474 | 7.136 | 8.907 | 9.553 | 8.923 | 12.487 | 6.411 |
| Staff expenses | -2.405 | -2.681 | -3.061 | -3.471 | -5.527 | -6.142 | -4.510 | -4.933 | -4.780 | -4.787 | -5.168 | -4.943 | -5.941 | -3.331 |
| EBITDA | 870 | 1.998 | 1.843 | 3.513 | 2.286 | 1.774 | 3.196 | 2.541 | 2.357 | 4.120 | 4.385 | 3.980 | 6.546 | 3.080 |
| Depreciation & amort. | -222 | -17 | -17 | -17 | -54 | -26 | -80 | -220 | -164 | -161 | -133 | -180 | -258 | -182 |
| EBIT | 647 | 1.981 | 1.826 | 3.496 | 2.232 | 1.748 | 3.116 | 2.321 | 2.193 | 3.959 | 4.252 | 3.800 | 6.288 | 2.898 |
| Net financials | -54 | -44 | 39 | 59 | 54 | -21 | -48 | -31 | 11 | -190 | -509 | -67 | -92 | -69 |
| Profit before tax | 593 | 1.937 | 1.865 | 3.555 | 2.286 | 1.727 | 3.069 | 2.290 | 2.204 | 3.769 | 3.743 | 3.733 | 6.196 | 2.829 |
| Tax | 170 | 513 | 480 | 869 | 527 | 467 | 693 | 535 | 494 | 860 | 651 | 849 | 1.372 | 626 |
| Net profit | 423 | 1.425 | 1.385 | 2.687 | 1.759 | 1.260 | 2.376 | 1.755 | 1.710 | 2.909 | 3.092 | 2.884 | 4.824 | 2.203 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.316 | 3.919 | 3.774 | 5.763 | 6.518 | 4.080 | 7.165 | 9.053 | 4.979 | 9.018 | 12.227 | 8.133 | 9.495 | 11.461 |
| Equity | 976 | 1.650 | 1.535 | 2.922 | 2.181 | 1.691 | 4.067 | 5.822 | 2.132 | 5.042 | 8.134 | 3.018 | 5.042 | 7.245 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199 | 492 | 492 | 492 | 492 | 536 | 1.945 |
| Short-term debt | 3.339 | 2.264 | 2.233 | 2.836 | 4.337 | 2.388 | 3.098 | 3.033 | 2.354 | 3.484 | 3.601 | 4.623 | 3.918 | 2.271 |
| Total debt | 3.339 | 2.264 | 2.233 | 2.836 | 4.337 | 2.388 | 3.098 | 3.231 | 2.846 | 3.976 | 4.093 | 5.115 | 4.454 | 4.216 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AO Management | Management | 2025 | — | — |
FA Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
HS Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Minlay Danmark ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 90.0% | 90.0% | 2017 | |
CRSG Denmark ApS | Company | 90.0% | 90.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Overgaard Eidorff | Management | 0 companies |
| François-Xavier Armand Marie de Benoist de Gentissart | Chief Executive Officer | 0 companies |
| Henrik Skov | Management | 0 companies |
| Jerry Mathen George | Board of Directors | 0 companies |
| Jacob Adelbertus Cornelis Vermeule | Board of Directors | 0 companies |
| Malin Birgitta Schmidt | Chairman | 0 companies |
| Otto Gijsbertus Wijn | Board of Directors | 0 companies |
| Mathias Riis Damgaard | Board of Directors | 0 companies |
| Eric Jacques Antoine Darrou | Chairman | 0 companies |
| Søren Kock | Chairman | 0 companies |
| Frans Maarten van Berckel | Chairman | 0 companies |
| Jens Mondrup | Chairman | 0 companies |