| Revenue | DKK 21,9M | +8% |
| EBITDA | DKK 4M | +8% |
| Net profit | DKK 2,1M | +35% |
| Total assets | DKK 12,6M | -3% |
| Equity | DKK 2,2M | +32% |
| Employees | 53 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7.520 | — | — | 12.836 | 14.926 | 14.100 | 13.718 | 14.361 | 13.099 | 17.993 | 20.501 | 20.435 | 20.311 | 21.917 |
| Staff expenses | -6.422 | -0 | -0 | -10.505 | -11.414 | -11.763 | -11.285 | -11.738 | -11.454 | -15.446 | -16.562 | -16.642 | -16.590 | -17.783 |
| EBITDA | 181 | 0 | 0 | 2.223 | 3.512 | 2.336 | 2.408 | 2.595 | 1.590 | 2.547 | 3.886 | 3.558 | 3.720 | 4.003 |
| Depreciation & amort. | -640 | -0 | -0 | -1.040 | -1.152 | -1.247 | -1.316 | -1.134 | -936 | -1.099 | -1.441 | -1.245 | -1.441 | -1.174 |
| EBIT | -459 | 0 | 0 | 1.183 | 2.360 | 1.089 | 1.092 | 1.461 | 654 | 1.448 | 2.445 | 2.314 | 2.279 | 2.829 |
| Net financials | -442 | 0 | 0 | -259 | -200 | -235 | -266 | -263 | -295 | -221 | -259 | -290 | -242 | -146 |
| Profit before tax | -18 | 0 | 0 | 923 | 2.160 | 854 | 827 | 1.198 | 359 | 1.227 | 2.186 | 2.024 | 2.037 | 2.683 |
| Tax | -16 | -0 | -0 | 97 | 579 | 92 | 190 | 278 | 83 | 277 | 540 | 462 | 484 | 591 |
| Net profit | -1 | 0 | 0 | 827 | 1.580 | 762 | 636 | 920 | 276 | 950 | 1.645 | 1.562 | 1.553 | 2.092 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.139 | 0 | 0 | 9.433 | 9.700 | 8.799 | 9.187 | 9.673 | 10.631 | 12.451 | 13.097 | 13.644 | 13.019 | 12.586 |
| Equity | 193 | 0 | 0 | 952 | 1.705 | 887 | 762 | 1.045 | 401 | 1.075 | 1.771 | 1.687 | 1.679 | 2.220 |
| Long-term debt | -5.522 | 0 | 0 | 3.008 | 2.548 | 1.608 | 3.608 | 2.958 | 1.250 | 1.250 | 1.250 | 1.250 | 1.306 | 1.861 |
| Short-term debt | -2.810 | 0 | 0 | 5.196 | 4.597 | 5.472 | 4.054 | 4.921 | 8.200 | 9.256 | 9.239 | 9.865 | 9.142 | 7.585 |
| Total debt | -8.333 | 0 | 0 | 8.203 | 7.144 | 7.080 | 7.662 | 7.878 | 9.450 | 10.506 | 10.489 | 11.115 | 10.448 | 9.446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hildebrandt Family Invest ApS | Company | 33.3% | 33.3% | 2025 |
HILDEBRANDT ApS | Company | 33.3% | 33.3% | 2025 |
M GREGERSEN HOLDING ApS | Company | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Hildebrandt | Management | 0 companies |
| Jens Dyre Nørgaard | Board of Directors | 0 companies |
| Lennart Aure Ricard | Chairman | 0 companies |