| Revenue | DKK 2,6M | -7% |
| EBITDA | DKK 216K | -35% |
| Net profit | DKK 184K | -16% |
| Total assets | DKK 2M | -3% |
| Equity | DKK 1,1M | +21% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.818 | 3.489 | 3.070 | 2.796 | 2.610 |
| Staff expenses | -2.507 | -3.049 | -3.196 | -2.465 | -2.394 |
| EBITDA | 311 | 440 | -126 | 331 | 216 |
| Depreciation & amort. | -11 | -8 | -10 | -44 | -6 |
| EBIT | 300 | 432 | -136 | 286 | 210 |
| Net financials | 34 | 25 | 31 | 1 | 28 |
| Profit before tax | 334 | 457 | -105 | 288 | 237 |
| Tax | 74 | 104 | -20 | 67 | 53 |
| Net profit | 260 | 353 | -85 | 220 | 184 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.014 | 2.753 | 2.374 | 2.087 | 2.015 |
| Equity | 1.588 | 1.242 | 857 | 877 | 1.061 |
| Long-term debt | 287 | 349 | 312 | 53 | 37 |
| Short-term debt | 1.060 | 1.071 | 1.189 | 1.129 | 873 |
| Total debt | 1.346 | 1.420 | 1.500 | 1.182 | 910 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
GB Management | Management | 2014 |
| Former (1) | ||
MC Management | Management | 2014 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2014 | |
| Former (1) | ||
| Board of Directors | 2014 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2014 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Glenn Barny Pedersen | Management | 0 companies |
| Michael Christian Daarbak | Management | 0 companies |
| Peter Hansen | Board of Directors | 0 companies |
| Palle Aaby Bjerg | Board of Directors | 0 companies |
| Dan Johansen | Chairman | 0 companies |