| Revenue | DKK 28M | +5% |
| EBITDA | DKK 143K | -64% |
| Net profit | DKK 91K | +13% |
| Total assets | DKK 27,6M | +0% |
| Equity | DKK 1,9M | +5% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.078 | 14.349 | 12.551 | 12.824 | 12.962 | 13.683 | 19.225 | 24.440 | 25.202 | 25.804 | 25.981 | 25.315 | 26.577 | 27.964 |
| Staff expenses | -7.901 | -7.449 | -7.660 | -7.945 | -7.847 | -7.874 | -10.639 | -13.686 | -13.334 | -14.797 | -16.388 | -15.584 | -15.960 | -16.322 |
| EBITDA | 491 | -98 | 304 | -249 | 5 | 74 | 89 | 563 | 460 | 360 | -80 | 465 | 403 | 143 |
| Depreciation & amort. | -427 | -301 | -0 | -0 | -0 | -0 | -0 | -25 | -57 | -87 | -251 | -310 | -473 | -116 |
| EBIT | 64 | -399 | 304 | -249 | 5 | 74 | 89 | 538 | 403 | 273 | -331 | 156 | -70 | 27 |
| Net financials | 28 | 32 | 31 | 15 | -5 | -26 | -37 | -39 | -62 | -115 | -124 | 24 | 151 | 64 |
| Profit before tax | 92 | -367 | 335 | -234 | 0 | 48 | 53 | 499 | 342 | 157 | -455 | 180 | 80 | 91 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 92 | -367 | 335 | -234 | 0 | 48 | 53 | 499 | 342 | 157 | -455 | 180 | 80 | 91 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.879 | 3.790 | 11.508 | 17.051 | 18.749 | 19.092 | 29.821 | 25.725 | 32.161 | 27.640 | 28.456 | 27.130 | 27.497 | 27.581 |
| Equity | 1.181 | 814 | 1.149 | 916 | 916 | 964 | 1.017 | 1.516 | 1.858 | 2.015 | 1.560 | 1.740 | 1.820 | 1.911 |
| Long-term debt | 525 | 525 | 526 | 534 | 554 | 310 | 0 | 435 | 1.228 | 1.055 | 976 | 825 | 812 | 722 |
| Short-term debt | 3.173 | 2.450 | 9.833 | 15.602 | 17.280 | 17.817 | 28.804 | 23.774 | 29.075 | 24.570 | 25.920 | 24.566 | 24.865 | 24.948 |
| Total debt | 3.698 | 2.975 | 10.359 | 16.136 | 17.833 | 18.128 | 28.804 | 24.209 | 30.304 | 25.625 | 26.896 | 25.390 | 25.677 | 25.671 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2013 | — | — |
AH Management | Management | 2012 | — | — |
MN Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2011 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Røeder Hvitved Wesselhoff | Management | 0 companies |
| Anders Holdt Høiris-Andersen | Management | 0 companies |
| Morten Nørup-Nielsen | Management | 0 companies |
| Bo Dennis Jørgensen | Board of Directors | 0 companies |
| John Pommer Brædder | Deputy Chairman | 0 companies |
| Erik Stig Vestergaard | Board of Directors | 0 companies |
| Kim Rahbek Hansen | Chairman | 0 companies |
| Rikke Rose Dinesen Fabienke | Board of Directors | 0 companies |
| Betina Vestergaard Hagerup | Board of Directors | 0 companies |
| Stig Elkjær-Pedersen | Board of Directors | 0 companies |
| Ellen Margrethe Løj | Board of Directors | 0 companies |
| Birgitte Grabow Westergaard | Board of Directors | 0 companies |
| Lars-Erik Houmann Christensen | Board of Directors | 0 companies |
| Martin Bugge Skibsted | Chairman | 0 companies |
| Anne-Mette Elsborg | Board of Directors | 0 companies |
| Kim Winther Jensen | Board of Directors | 0 companies |
| Holger Schou Rasmussen | Board of Directors | 0 companies |
| Henrik Børge Høegh | Board of Directors | 0 companies |
| Rikke Cora Larsen | Board of Directors | 0 companies |
| Anders Roed Bruhn | Board of Directors | 0 companies |
| Simon Hansen | Deputy Chairman | 0 companies |
| John Åge Lazar | Board of Directors | 0 companies |
| Tine Vinther Clausen | Board of Directors | 0 companies |
| Marie-Louise Brehm Nielsen | Board of Directors | 0 companies |
| Peter Engberg Jensen | Chairman | 0 companies |
| Stine Grønnemose | Board of Directors | 0 companies |
| Henrik Høegh-Andersen | Board of Directors | 0 companies |
| Ebbe Viggo Frahm-Rasmussen | Chairman | 0 companies |
| Merete Meyer | Board of Directors | 0 companies |
| Jeff Hansen | Board of Directors | 0 companies |
| Birthe Lauridsen | Board of Directors | 0 companies |
| Bo John Abildgaard | Board of Directors | 0 companies |
| Jakob Søndergaard Nielsen | Board of Directors | 0 companies |
| Hanne Vibeke Møller | Board of Directors | 0 companies |
| Adam Christoffer Knuth | Chairman | 0 companies |
| Jan Boesen Olsen | Board of Directors | 0 companies |
| Jørgen Hald Kristensen | Board of Directors | 0 companies |
| Søren René Kristiansen | Board of Directors | 0 companies |
| Kim Frimann | Board of Directors | 0 companies |