| Revenue | DKK 6,2M | -10% |
| EBITDA | DKK 3,2M | -29% |
| Net profit | DKK 516K | -86% |
| Total assets | DKK 39,2M | +47% |
| Equity | DKK 11,1M | +5% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.907 | 8.553 | 7.749 | 6.906 | 6.204 |
| Staff expenses | -240 | -258 | -1.589 | -2.361 | -2.968 |
| EBITDA | 6.667 | 8.295 | 6.160 | 4.545 | 3.236 |
| Depreciation & amort. | -4.423 | -3.467 | -3.757 | -0 | -1.700 |
| EBIT | 2.244 | 4.828 | 2.403 | 4.545 | 1.536 |
| Net financials | -57 | -73 | -57 | 20 | -872 |
| Profit before tax | 2.187 | 4.754 | 2.345 | 4.565 | 663 |
| Tax | 483 | 1.047 | 518 | 1.005 | 148 |
| Net profit | 1.705 | 3.707 | 1.827 | 3.560 | 516 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 12.800 | 17.899 | 12.146 | 26.695 | 39.213 |
| Equity | 5.225 | 8.932 | 7.059 | 10.619 | 11.135 |
| Long-term debt | 10 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.565 | 8.967 | 5.087 | 14.953 | 25.188 |
| Total debt | 7.575 | 8.967 | 5.087 | 14.953 | 25.188 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Management | Management | 2025 |
| Former (1) | ||
JN Management | Management | 2010 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2026 | |
| Board of Directors | 2024 | |
| Chairman | 2026 | |
| Former (7) | ||
| Chairman | 2022 – 2024 | |
| Board of Directors | 2015 – 2024 | |
| Chairman | 2010 – 2010 | |
| Board of Directors | 2024 – 2026 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2015 – 2024 | |
| Chairman | 2024 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Individual | 5–9.99% | 5–9.99% | 2025 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| John Nørgård Tobiesen | Management | 0 companies |
| Morten Rishøj Søndergaard | Management | 0 companies |
| Lars Gantzel Pedersen | Chairman | 0 companies |
| Josua Arunthavanathan | Board of Directors | 0 companies |
| Thomas Nordestgaard Høeg | Board of Directors | 0 companies |
| Niels Henrik Fredberg Søndergaard | Board of Directors | 0 companies |
| Bjarke Skeltved Hansen | Chairman | 0 companies |
| Lene Brønden Christensen | Board of Directors | 0 companies |
| Filip Lars Sigvard Tyrstrup | Board of Directors | 0 companies |
| Thomas Bo Andersen | Board of Directors | 0 companies |
| Ronnie Skjøttgaard Bach | Board of Directors | 0 companies |
| Boy Boysen | Board of Directors | 0 companies |
| Dan Holt Jessen | Chairman | 0 companies |
| Jan Lodahl Wittrup | Chairman | 0 companies |