| Revenue | DKK 11,8M | -14% |
| EBITDA | DKK 148K | -94% |
| Net profit | DKK -763K | -182% |
| Total assets | DKK 30,4M | +19% |
| Equity | DKK 12,4M | -6% |
| Employees | 21 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.556 | 12.546 | 10.219 | 13.797 | 11.836 |
| Staff expenses | -8.669 | -10.497 | -10.360 | -11.363 | -11.688 |
| EBITDA | 1.887 | 2.049 | -141 | 2.433 | 148 |
| Depreciation & amort. | -316 | -1.182 | -1.211 | -1.274 | -1.090 |
| EBIT | 1.571 | 868 | -1.352 | 1.159 | -942 |
| Net financials | -75 | -89 | 10 | -6 | -28 |
| Profit before tax | 1.496 | 779 | -1.342 | 1.173 | -955 |
| Tax | 417 | 1 | -358 | 239 | -192 |
| Net profit | 1.080 | 778 | -984 | 934 | -763 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 19.992 | 20.777 | 19.607 | 25.613 | 30.356 |
| Equity | 11.158 | 10.836 | 12.244 | 13.178 | 12.415 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.311 | 9.417 | 7.197 | 12.030 | 17.729 |
| Total debt | 8.311 | 9.417 | 7.197 | 12.030 | 17.729 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MF Management | Management | 2020 |
| Former (1) | ||
HS Management | Management | 2010 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Chairman | 2023 | |
| Board of Directors | 2025 | |
| Former (4) | ||
| Chairman | 2010 – 2023 | |
| Board of Directors | 2019 – 2025 | |
| Board of Directors | 2010 – 2024 | |
| Board of Directors | 2010 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Skovdahl Hansen | Management | 0 companies |
| Martin Förste Montag | Management | 0 companies |
| Christian Ahlm Pape | Board of Directors | 0 companies |
| Ole Henning Dreier | Chairman | 0 companies |
| Charlotte Vibeke Ringsmose | Board of Directors | 0 companies |
| Karsten Kielland | Board of Directors | 0 companies |
| Gitte Haslebo | Board of Directors | 0 companies |
| Poul Skøtt | Chairman | 0 companies |
| Thomas Szulevicz | Board of Directors | 0 companies |