| Revenue | DKK 7,2M | +10% |
| EBITDA | DKK 99K | +137% |
| Net profit | DKK -756K | +1% |
| Total assets | DKK 16,4M | +6% |
| Equity | DKK 3M | -23% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.256 | 7.715 | 7.674 | 6.569 | 7.246 |
| Staff expenses | -5.914 | -6.211 | -6.473 | -6.835 | -7.112 |
| EBITDA | 1.341 | 1.504 | 1.201 | -266 | 99 |
| Depreciation & amort. | -363 | -400 | -456 | -488 | -470 |
| EBIT | 978 | 1.104 | 745 | -753 | -372 |
| Net financials | -380 | -297 | -472 | -293 | -554 |
| Profit before tax | 598 | 807 | 273 | -1.046 | -926 |
| Tax | 115 | 186 | 57 | -286 | -170 |
| Net profit | 483 | 622 | 216 | -760 | -756 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 19.538 | 19.559 | 18.997 | 15.487 | 16.371 |
| Equity | 4.617 | 4.918 | 4.814 | 3.844 | 2.958 |
| Long-term debt | 1.582 | 1.395 | 1.822 | 1.531 | 1.291 |
| Short-term debt | 13.088 | 12.810 | 11.905 | 9.942 | 12.122 |
| Total debt | 14.670 | 14.204 | 13.727 | 11.473 | 13.413 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SB Management | Management | 2026 |
MH Founder | Founder | 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Chairman | 2026 | |
| Former (5) | ||
| Chairman | 2024 – 2026 | |
| Board of Directors | 2024 – 2026 | |
| Board of Directors | 2008 – 2014 | |
| Board of Directors | 2008 – 2017 | |
| Board of Directors | 2017 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 | |
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Boje | Management | 0 companies |
| Magne Henning Pagård | Founder | 0 companies |
| John Petersen | Board of Directors | 0 companies |
| Claus Hauch Pedersen | Chairman | 0 companies |
| Johannes Boje | Board of Directors | 0 companies |
| Jens Snitgaard Christensen | Board of Directors | 0 companies |
| Hanne Underbjerg Nissen | Board of Directors | 0 companies |
| Annika Pagård | Board of Directors | 0 companies |
| Torben Petersen | Chairman | 0 companies |
| Finn Hasberg | Board of Directors | 0 companies |