| Revenue | DKK 59,6M | +30% |
| EBITDA | DKK 36,9M | +35% |
| Net profit | DKK 24,1M | +37% |
| Total assets | DKK 58,7M | +6% |
| Equity | DKK 28,2M | +33% |
| Employees | 52 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 26.423 | 26.157 | 37.313 | 45.973 | 59.635 |
| Staff expenses | -23.354 | -17.978 | -20.435 | -18.571 | -22.700 |
| EBITDA | 2.811 | 8.060 | 16.732 | 27.392 | 36.867 |
| Depreciation & amort. | -2.112 | -4.013 | -5.428 | -4.341 | -4.881 |
| EBIT | 700 | 4.047 | 11.303 | 23.051 | 31.986 |
| Net financials | -651 | -911 | -1.661 | -553 | -1.176 |
| Profit before tax | 49 | 3.136 | 9.642 | 22.498 | 30.810 |
| Tax | -92 | 605 | 2.077 | 4.907 | 6.748 |
| Net profit | 141 | 2.531 | 7.565 | 17.591 | 24.062 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 54.776 | 49.630 | 50.964 | 55.514 | 58.665 |
| Equity | 6.652 | 9.183 | 10.249 | 21.140 | 28.201 |
| Long-term debt | 3.893 | 2.475 | 2.759 | 5.403 | 4.329 |
| Short-term debt | 42.981 | 36.079 | 35.191 | 26.102 | 23.100 |
| Total debt | 46.873 | 38.554 | 37.950 | 31.505 | 27.429 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2019 |
| Former (1) | ||
BH Management | Management | 2012 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2026 | |
| Board of Directors | 2026 | |
| Former (5) | ||
| Board of Directors | 2016 – 2024 | |
| Chairman | 2015 – 2026 | |
| Board of Directors | 2019 – 2026 | |
| Board of Directors | 2024 – 2026 | |
| Board of Directors | 2018 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 | |
| Company | 100% | 100% | 2015 | |
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Bo Madsen | Management | 0 companies |
| Brian Huus | Management | 0 companies |
| Henrik Busch | Board of Directors | 0 companies |
| Jens Heimburger | Chairman | 0 companies |
| Lars Fossum Bladt | Board of Directors | 0 companies |
| Jan Kruse Hansen | Chairman | 0 companies |
| Erin Elizabeth Eberhardt Chapman | Board of Directors | 0 companies |
| Peter Raupach Linnet | Board of Directors | 0 companies |
| Esben Wojcik Kristoffersen | Board of Directors | 0 companies |