| Revenue | DKK 8,3M | +5% |
| EBITDA | DKK -132K | -1330% |
| Net profit | DKK -414K | -20% |
| Total assets | DKK 5,9M | -1% |
| Equity | DKK 507K | -45% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.099 | 3.380 | 5.758 | 4.066 | 5.407 | 3.138 | 4.152 | 7.062 | 10.728 | 8.338 | 7.367 | 7.327 | 7.891 | 8.304 |
| Staff expenses | -2.129 | -2.910 | -4.040 | -3.724 | -3.814 | -2.708 | -3.257 | -5.851 | -9.460 | -8.326 | -6.976 | -7.827 | -7.900 | -8.436 |
| EBITDA | 971 | 470 | 1.508 | 551 | 1.593 | 429 | 895 | 1.211 | 1.269 | 12 | 391 | -501 | -9 | -132 |
| Depreciation & amort. | 149 | -144 | -214 | -226 | -231 | -200 | -159 | -231 | -220 | -216 | -201 | -220 | -232 | -231 |
| EBIT | 822 | 325 | 1.295 | 324 | 1.362 | 230 | 736 | 980 | 1.049 | -204 | 190 | -721 | -241 | -363 |
| Net financials | -4 | -1 | -22 | -25 | -29 | -13 | -15 | 9 | 14 | 54 | 16 | -107 | -206 | -164 |
| Profit before tax | 818 | 325 | 1.272 | 299 | 1.333 | 216 | 722 | 989 | 1.062 | -150 | 206 | -828 | -448 | -528 |
| Tax | 206 | 85 | 293 | 73 | 296 | 48 | 170 | 235 | 221 | -32 | 46 | -180 | -104 | -113 |
| Net profit | 612 | 240 | 980 | 227 | 1.037 | 168 | 552 | 754 | 841 | -118 | 160 | -649 | -344 | -414 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.828 | 1.665 | 3.357 | 2.316 | 3.782 | 1.978 | 3.094 | 4.356 | 7.131 | 4.690 | 4.636 | 6.735 | 5.945 | 5.910 |
| Equity | 825 | 564 | 1.344 | 871 | 1.807 | 1.425 | 1.977 | 2.231 | 2.372 | 1.754 | 1.914 | 1.265 | 921 | 507 |
| Long-term debt | 213 | 93 | 503 | 232 | 134 | 0 | 0 | 0 | 756 | 653 | 64 | 1.237 | 887 | 611 |
| Short-term debt | 789 | 1.015 | 1.509 | 1.213 | 1.836 | 536 | 1.088 | 2.090 | 3.943 | 2.241 | 2.634 | 4.232 | 4.136 | 4.793 |
| Total debt | 1.002 | 1.108 | 2.013 | 1.445 | 1.970 | 536 | 1.088 | 2.090 | 4.698 | 2.894 | 2.698 | 5.470 | 5.024 | 5.403 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OP Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MF Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
2MSH Holding ApS | Company | 100.0% | 100.0% | 2025 |
FEIFER, BIERSTED HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
STENSEMINDE HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Petersen | Chief Executive Officer | 0 companies |
| Michael Feifer Møller | Management | 0 companies |
| Lars Degn Lerkær | Board of Directors | 0 companies |
| Henrik Sørensen | Chairman | 0 companies |
| Morten Jørgensen Mørk | Board of Directors | 0 companies |
| Bjarne Lyngsø | Chairman | 0 companies |