| Revenue | DKK 5,7M | +23% |
| EBITDA | DKK 1,6M | -17% |
| Net profit | DKK 824K | -25% |
| Total assets | DKK 3,7M | -11% |
| Equity | DKK 730K | -3% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.923 | 4.138 | 4.528 | 4.637 | 5.725 |
| Staff expenses | -2.712 | -3.196 | -3.278 | -2.651 | -4.080 |
| EBITDA | 1.212 | 943 | 1.250 | 1.986 | 1.645 |
| Depreciation & amort. | -268 | -268 | -434 | -563 | -577 |
| EBIT | 944 | 675 | 816 | 1.422 | 1.068 |
| Net financials | -8 | -7 | -21 | -18 | -16 |
| Profit before tax | 936 | 668 | 795 | 1.404 | 1.052 |
| Tax | 206 | 147 | 169 | 305 | 228 |
| Net profit | 730 | 521 | 626 | 1.100 | 824 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.936 | 1.689 | 4.001 | 4.185 | 3.706 |
| Equity | 741 | 217 | 723 | 755 | 730 |
| Long-term debt | 155 | 0 | 1.406 | 1.015 | 615 |
| Short-term debt | 1.946 | 1.366 | 1.872 | 2.390 | 2.306 |
| Total debt | 2.102 | 1.366 | 3.278 | 3.405 | 2.920 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MN Management | Management | 2022 |
PR Management | Management | 2022 |
| Former (4) | ||
FF Management | Management | 2010 – 2015 |
SA Management | Management | 2015 – 2022 |
MN Management | Management | 2009 – 2010 |
PC Management | Management | 2010 – 2022 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 25–33.32% | 0% | 2022 | |
| Company | 15–19.99% | 0% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2015 | |
| Company | 20–24.99% | 20–24.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Friis Christensen | Management | 0 companies |
| Michael Næsgaard Lauridsen | Management | 0 companies |
| Saeed Akhtar | Management | 0 companies |
| Mads Nygaard | Management | 0 companies |
| Peter Christensen | Management | 0 companies |
| Per Rico Nielsen | Management | 0 companies |