| Revenue | DKK 23,3M | +4% |
| EBITDA | DKK 977K | -24% |
| Net profit | DKK 892K | -23% |
| Total assets | DKK 5,1M | +19% |
| Equity | DKK 959K | +1337% |
| Employees | 102 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 24.977 | 22.324 | 24.418 | 22.365 | 23.278 |
| Staff expenses | -22.974 | -24.444 | -24.628 | -21.072 | -22.301 |
| EBITDA | 2.003 | -2.120 | -210 | 1.293 | 977 |
| Depreciation & amort. | -447 | -383 | -292 | -182 | -118 |
| EBIT | 1.556 | -2.503 | -502 | 1.111 | 859 |
| Net financials | -195 | -107 | -49 | 49 | 34 |
| Profit before tax | 1.361 | -2.610 | -551 | 1.160 | 892 |
| Tax | 312 | -45 | -0 | -0 | -0 |
| Net profit | 1.049 | -2.565 | -551 | 1.160 | 892 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.275 | 6.314 | 3.509 | 4.278 | 5.085 |
| Equity | 3.255 | -311 | -862 | 67 | 959 |
| Long-term debt | 0 | 0 | 500 | 500 | 500 |
| Short-term debt | 4.975 | 6.625 | 3.870 | 3.711 | 3.625 |
| Total debt | 4.975 | 6.625 | 4.370 | 4.211 | 4.125 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
ML Management | Management | 2025 |
SC Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (2) | ||
MN Audit | Audit | 2010 – 2018 |
JN Management | Management | 2024 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2026 | |
| Board of Directors | 2026 | |
| Former (5) | ||
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2018 – 2023 | |
| Chairman | 2010 – 2023 | |
| Deputy Chairman | 2010 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Nygaard | Audit | 0 companies |
| Mads Lykke Salling | Management | 0 companies |
| Jonathan Nassery Daugbjerg Offersen | Management | 0 companies |
| Simon Christoffer Agger | Chief Executive Officer | 0 companies |
| Christen Børglum Bagger | Board of Directors | 0 companies |
| Annette Bovbjerg Jensen | Board of Directors | 0 companies |
| Christian Sommer | Board of Directors | 0 companies |
| Nick Pallesen | Chairman | 0 companies |
| Bo Bjerre Klemmensen | Board of Directors | 0 companies |
| Christian Lomborg Jessen | Chairman | 0 companies |
| Robert Herluf Rasmussen | Deputy Chairman | 0 companies |