| Revenue | DKK 28M | +6% |
| EBITDA | DKK 3,3M | +195% |
| Net profit | DKK 2,1M | +107% |
| Total assets | DKK 1,5B | +0% |
| Equity | DKK 1,5B | +0% |
| Employees | 38 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 23.389 | 22.904 | 22.430 | 26.299 | 27.987 |
| Staff expenses | -0 | -0 | -0 | -20.495 | -20.173 |
| EBITDA | 280 | -983 | -2.749 | 1.120 | 3.299 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 280 | -983 | -2.749 | 1.120 | 3.299 |
| Net financials | -1.695 | 4.687 | -11.309 | -29.365 | -576 |
| Profit before tax | -1.415 | 3.704 | -14.058 | -28.245 | 2.723 |
| Tax | 419 | 397 | -2.525 | 15 | 672 |
| Net profit | -1.834 | 3.307 | -11.533 | -28.260 | 2.051 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.627.822 | 1.629.619 | 1.622.595 | 1.500.478 | 1.499.835 |
| Equity | 1.570.110 | 1.573.417 | 1.561.884 | 1.488.056 | 1.490.107 |
| Long-term debt | 1.467 | 0 | 0 | 0 | 0 |
| Short-term debt | 56.245 | 56.111 | 60.711 | 12.422 | 9.728 |
| Total debt | 57.712 | 56.111 | 60.711 | 12.422 | 9.728 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Management | Management | 2023 |
| Former (2) | ||
PH Management | Management | 2009 – 2011 |
KM Management | Management | 2011 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (9) | ||
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Chairman | 2026 | |
| Board of Directors | 2019 | |
| Board of Directors | 2026 | |
| Deputy Chairman | 2026 | |
| Board of Directors | 2026 | |
| Board of Directors | 2018 | |
| Former (24) | ||
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2018 – 2019 | |
| Deputy Chairman | 2010 – 2014 | |
| Chairman | 2018 – 2026 | |
| Board of Directors | 2018 – 2026 | |
| Chairman | 2014 – 2018 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2014 – 2022 | |
| Deputy Chairman | 2014 – 2016 | |
| Board of Directors | 2010 – 2014 | |
| Deputy Chairman | 2022 – 2026 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2023 – 2026 | |
| Chairman | 2009 – 2010 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2014 – 2018 | |
PF | Board of Directors | 2022 – 2026 |
| Board of Directors | 2022 – 2026 | |
| Deputy Chairman | 2016 – 2022 | |
| Board of Directors | 2022 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Randrup Rasmussen | Management | 0 companies |
| Peter Hansen | Management | 0 companies |
| Kjeld Møller Christensen | Management | 0 companies |
| Boye Wehlast | Board of Directors | 0 companies |
| Maja Brøchner Kristensen | Board of Directors | 0 companies |
| Bent Jørgensen | Deputy Chairman | 0 companies |
| Jørgen Lastein | Chairman | 0 companies |
| Tanja Vestergaard Skøtt | Board of Directors | 0 companies |
| Vagn Sørensen | Board of Directors | 0 companies |
| Benny Juan Jensen | Chairman | 0 companies |
| Jørgen Bruun | Board of Directors | 0 companies |
| Allan Thomsen | Board of Directors | 0 companies |
| Carsten Vilhelm Olesen Lund | Board of Directors | 0 companies |
| Morten Øland | Board of Directors | 0 companies |
| Tommy Rachlitz Nielsen | Deputy Chairman | 0 companies |
| Malene Kaisen Nielsen | Board of Directors | 0 companies |
| Niels Therkildsen | Deputy Chairman | 0 companies |
| Bodil Lindberg Staal | Board of Directors | 0 companies |
| Ole Lomholt Mortensen | Board of Directors | 0 companies |
| Niels Normann Jensen Pedersen | Board of Directors | 0 companies |
| Birthe Pernille Brøkner | Board of Directors | 0 companies |
| Tine Nørregaard Lykke Thomsen | Chairman | 0 companies |
| Knud Peter Wad | Board of Directors | 0 companies |
| Morten Rundstrøm | Board of Directors | 0 companies |
| Ole Pedersen Slot | Chairman | 0 companies |
| Jakob Lund Jensen | Board of Directors | 0 companies |
| Bent Storm Sørensen | Board of Directors | 0 companies |
| Søren Boisen | Board of Directors | 0 companies |
| Hardy Høll Nielsen | Board of Directors | 0 companies |
| Frank Schmidt-Hansen | Deputy Chairman | 0 companies |
| Pia Fey | Board of Directors | 0 companies |
| Peter Svane | Board of Directors | 0 companies |
| Janni Ransby Nielsen | Board of Directors | 0 companies |
| Anni Grimm | Deputy Chairman | 0 companies |
| Jakob Bech Jensen | Board of Directors | 0 companies |
| Arne Welcher Christensen | Board of Directors | 0 companies |