| Revenue | DKK 49,5M | +63% |
| EBITDA | DKK 14,8M | +266% |
| Net profit | DKK 9,9M | +1343% |
| Total assets | DKK 73,9M | -18% |
| Equity | DKK 39,5M | +34% |
| Employees | 57 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 28.297 | 19.813 | 30.868 | 30.309 | 49.540 |
| Staff expenses | -26.287 | -22.833 | -25.042 | -26.268 | -34.736 |
| EBITDA | 2.010 | -3.020 | 5.826 | 4.041 | 14.804 |
| Depreciation & amort. | -6.811 | -6.149 | -5.157 | -3.799 | -2.763 |
| EBIT | -4.801 | -9.170 | 669 | 242 | 12.041 |
| Net financials | -793 | 332 | 665 | 686 | 419 |
| Profit before tax | -5.594 | -8.838 | 1.335 | 927 | 12.460 |
| Tax | -1.208 | -1.926 | 295 | 240 | 2.541 |
| Net profit | -4.386 | -6.912 | 1.040 | 687 | 9.919 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 73.502 | 84.132 | 92.220 | 90.414 | 73.851 |
| Equity | -23.252 | 9.836 | 28.876 | 29.563 | 39.482 |
| Long-term debt | 28.247 | 20.881 | 15.724 | 16.536 | 4.254 |
| Short-term debt | 15.283 | 14.681 | 15.917 | 16.502 | 29.366 |
| Total debt | 43.529 | 35.563 | 31.641 | 33.038 | 33.619 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MH Management | Management | 2019 |
HE Management | Management | 2020 |
| Former (1) | ||
BG Management | Management | 2014 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2011 | |
| Board of Directors | 2011 | |
| Board of Directors | 2011 | |
| Board of Directors | 2020 | |
| Former (1) | ||
| Board of Directors | 2012 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Individual | 5–9.99% | 5–9.99% | 2011 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2011 | |
| Company | 5–9.99% | 5–9.99% | 2014 | |
| Individual | 5–9.99% | 5–9.99% | 2011 | |
| Individual | 5–9.99% | 5–9.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Hartvig Nielsen | Management | 0 companies |
| Heine Elgaard Misfelt | Management | 0 companies |
| Benjamin Galacho | Management | 0 companies |
| Finn Peter Bach | Chairman | 0 companies |
| Lene Christensen | Board of Directors | 0 companies |
| Palle Buhl Jørgensen | Board of Directors | 0 companies |
| Anton Buch Kristensen | Board of Directors | 0 companies |
| Martin Nørgård Rasmussen | Board of Directors | 0 companies |