| Revenue | DKK 13,4M | +5% |
| EBITDA | DKK 206K | -81% |
| Net profit | DKK -1,3M | -385% |
| Total assets | DKK 27,2M | +20% |
| Equity | DKK 9,3M | -12% |
| Employees | 25 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 17.092 | 16.984 | 10.596 | 12.765 | 13.431 |
| Staff expenses | -13.323 | -13.139 | -11.604 | -11.679 | -13.225 |
| EBITDA | 3.769 | 3.845 | -1.009 | 1.086 | 206 |
| Depreciation & amort. | -373 | -452 | -472 | -436 | -666 |
| EBIT | 3.396 | 3.393 | -1.481 | 651 | -460 |
| Net financials | -438 | -264 | -161 | -79 | -20 |
| Profit before tax | 2.957 | 3.129 | -1.641 | 571 | -480 |
| Tax | 651 | 688 | -332 | 125 | 793 |
| Net profit | 2.307 | 2.441 | -1.309 | 446 | -1.273 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 35.206 | 32.880 | 26.441 | 22.600 | 27.219 |
| Equity | 9.040 | 11.481 | 10.172 | 10.619 | 9.345 |
| Long-term debt | 0 | 484 | 1.148 | 1.163 | 838 |
| Short-term debt | 26.165 | 20.915 | 15.121 | 10.819 | 17.036 |
| Total debt | 26.165 | 21.398 | 16.269 | 11.981 | 17.874 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MB Management | Management | 2023 – 2023 |
SK Management | Management | 2012 – 2017 |
HH Management | Management | 2011 – 2012 |
AN Management | Management | 2017 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2013 – 2015 | |
| Chairman | 2008 – 2023 | |
| Board of Directors | 2023 – 2023 | |
| Board of Directors | 2015 – 2023 | |
| Chairman | 2023 – 2023 | |
| Board of Directors | 2010 – 2013 | |
| Board of Directors | 2008 – 2010 | |
| Chairman | 2008 – 2008 | |
| Board of Directors | 2017 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2016 | |
| Individual | 100% | 100% | 2013 | |
| Company | 100% | 100% | 2023 | |
| Individual | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Baun Christensen | Management | 0 companies |
| Søren Kristensen | Management | 0 companies |
| Henrik Herman Koska | Management | 0 companies |
| Asger Norup Rothenborg | Management | 0 companies |
| Mathias Matti | Board of Directors | 0 companies |
| Michael Hecker | Chairman | 0 companies |
| Nathalie Estelle Angélique Gaspard | Board of Directors | 0 companies |
| Simon Justin Claeys | Board of Directors | 0 companies |
| Grégory Lienard | Chairman | 0 companies |
| Jean Baptiste Bitz | Board of Directors | 0 companies |
| Jean-Marc Auvray | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |
| Flemming Lyngholm | Board of Directors | 0 companies |