| Revenue | DKK 59,3M | -4% |
| EBITDA | DKK 2M | -78% |
| Net profit | DKK -3,4M | -225% |
| Total assets | DKK 174,4M | +31% |
| Equity | DKK 31,3M | -21% |
| Employees | 118 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 46.804 | 53.647 | 52.039 | 61.706 | 59.275 |
| Staff expenses | -37.335 | -40.891 | -41.771 | -52.821 | -57.311 |
| EBITDA | 9.469 | 12.756 | 10.269 | 8.885 | 1.964 |
| Depreciation & amort. | -1.374 | -1.050 | -1.896 | -4.413 | -3.583 |
| EBIT | 8.096 | 11.706 | 8.372 | 4.472 | -1.619 |
| Net financials | 225 | 313 | 355 | -997 | -2.747 |
| Profit before tax | 8.306 | 12.003 | 8.728 | 3.475 | -4.366 |
| Tax | 1.830 | 2.618 | 1.906 | 755 | -965 |
| Net profit | 6.475 | 9.385 | 6.822 | 2.720 | -3.401 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 54.735 | 77.102 | 85.308 | 133.333 | 174.386 |
| Equity | 27.877 | 37.263 | 39.084 | 39.741 | 31.339 |
| Long-term debt | 3.710 | 0 | 0 | 4.316 | 17.329 |
| Short-term debt | 23.146 | 39.683 | 46.003 | 88.155 | 124.224 |
| Total debt | 26.856 | 39.683 | 46.003 | 92.471 | 141.553 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HB Management | Management | 2025 |
| Former (2) | ||
MW Management | Management | 2024 – 2025 |
MB Management | Management | 2011 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2024 | |
| Chairman | 2025 | |
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Former (10) | ||
| Board of Directors | 2012 – 2016 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2016 – 2021 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2017 – 2022 | |
| Chairman | 2011 – 2012 | |
| Board of Directors | 2012 – 2017 | |
| Board of Directors | 2024 – 2026 | |
| Board of Directors | 2012 – 2022 | |
| Chairman | 2012 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Bruun Nielsen | Management | 0 companies |
| Michael Weesgaard Gadekær | Management | 0 companies |
| Michael Bache | Management | 0 companies |
| Michael Stubbe | Board of Directors | 0 companies |
| Niels David Nielsen | Board of Directors | 0 companies |
| Jane Christensen | Board of Directors | 0 companies |
| Poul Resen Steenstrup | Board of Directors | 0 companies |
| Poul Steffensen | Board of Directors | 0 companies |
| Finn Sørensen | Board of Directors | 0 companies |
| Ulrich Bache | Chairman | 0 companies |
| Kristian Stiholt | Chairman | 0 companies |
| Leif Stiholt | Board of Directors | 0 companies |
| Karsten Breddam Johansen | Board of Directors | 0 companies |
| Rune Wittrup Eliasen | Board of Directors | 0 companies |
| Hans Jørgen Kaptain | Board of Directors | 0 companies |
| Flemming Johannsen | Board of Directors | 0 companies |
| Claus Kim Holstein | Board of Directors | 0 companies |
| Kurt Bache | Chairman | 0 companies |