| Revenue | DKK 2M | -23% |
| EBITDA | DKK 220K | -68% |
| Net profit | DKK 137K | -64% |
| Total assets | DKK 1,7M | -31% |
| Equity | DKK 1,3M | -30% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.976 | 4.888 | 2.929 | 2.532 | 1.958 |
| Staff expenses | -2.837 | -3.492 | -3.093 | -1.683 | -1.738 |
| EBITDA | 2.100 | 1.396 | -164 | 681 | 220 |
| Depreciation & amort. | -289 | -626 | -631 | -36 | -34 |
| EBIT | 1.811 | 771 | -795 | 646 | 186 |
| Net financials | -32 | -35 | -76 | -60 | 1 |
| Profit before tax | 1.779 | 735 | -871 | 585 | 186 |
| Tax | 146 | 157 | -237 | 204 | 50 |
| Net profit | 1.633 | 578 | -634 | 381 | 137 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.751 | 4.809 | 3.436 | 2.430 | 1.674 |
| Equity | 1.551 | 2.129 | 1.495 | 1.876 | 1.313 |
| Long-term debt | 0 | 0 | 0 | 83 | 34 |
| Short-term debt | 3.122 | 2.562 | 1.941 | 472 | 327 |
| Total debt | 3.122 | 2.562 | 1.941 | 554 | 361 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Chief Executive Officer | Chief Executive Officer | 2008 |
JH Management | Management | 2008 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2008 | |
| Company | 50–66.65% | 50–66.65% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Steen Ehrhorn | Chief Executive Officer | 0 companies |
| Justin Hummerston | Management | 0 companies |