| Revenue | DKK 19M | +12% |
| EBITDA | DKK 1,5M | +176% |
| Net profit | DKK 677K | +1658% |
| Total assets | DKK 15,6M | -10% |
| Equity | DKK 8,1M | +3% |
| Employees | 31 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 17.416 | 22.460 | 23.451 | 16.999 | 18.974 |
| Staff expenses | -16.466 | -17.388 | -18.137 | -16.332 | -17.430 |
| EBITDA | 950 | 5.036 | 5.310 | 559 | 1.545 |
| Depreciation & amort. | -389 | -368 | -346 | -125 | -134 |
| EBIT | 560 | 4.667 | 4.964 | 434 | 1.411 |
| Net financials | -359 | -286 | -156 | -314 | -500 |
| Profit before tax | 201 | 4.381 | 4.808 | 119 | 910 |
| Tax | 112 | 1.020 | 1.114 | 81 | 233 |
| Net profit | 89 | 3.361 | 3.694 | 39 | 677 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 19.027 | 16.988 | 31.379 | 17.332 | 15.595 |
| Equity | 3.611 | 6.972 | 10.217 | 7.855 | 8.082 |
| Long-term debt | 112 | 55 | 337 | 304 | 316 |
| Short-term debt | 15.284 | 9.961 | 20.820 | 9.146 | 7.177 |
| Total debt | 15.396 | 10.016 | 21.156 | 9.451 | 7.493 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MH Management | Management | 2011 |
| Former (1) | ||
JD Management | Management | 2008 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Board of Directors | 2008 | |
| Former (1) | ||
| Board of Directors | 2011 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Dragsbæk Raun | Management | 0 companies |
| Michael Hjorth Szelak | Management | 0 companies |
| Jannik Obel Christensen | Board of Directors | 0 companies |
| Mikkel Bruun Henriksen | Board of Directors | 0 companies |
| Helle Lykke Kristoffersen | Board of Directors | 0 companies |