| Revenue | DKK 14,1M | +13% |
| EBITDA | DKK 965K | -13% |
| Net profit | DKK 471K | -21% |
| Total assets | DKK 8,2M | +20% |
| Equity | DKK 2,5M | -18% |
| Employees | 39 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.806 | 6.967 | 6.012 | 4.684 | 5.224 | 5.303 | 8.960 | 10.813 | 13.282 | 14.411 | 13.255 | 12.456 | 14.101 |
| Staff expenses | -7.061 | -6.262 | -5.669 | -4.779 | -4.553 | -4.686 | -8.238 | -9.519 | -11.684 | -13.487 | -12.464 | -11.117 | -13.136 |
| EBITDA | 745 | 695 | 338 | -96 | 647 | 617 | 518 | 1.231 | 1.598 | 925 | 791 | 1.112 | 965 |
| Depreciation & amort. | -372 | -346 | -353 | -262 | -294 | -139 | -92 | -95 | -160 | -270 | -258 | -224 | -199 |
| EBIT | 372 | 349 | -14 | -358 | 354 | 478 | 427 | 1.136 | 1.438 | 654 | 534 | 888 | 767 |
| Net financials | -177 | -253 | 47 | -308 | -194 | -212 | -124 | -122 | -24 | -10 | -93 | -51 | -59 |
| Profit before tax | 196 | 96 | 32 | -666 | 159 | 266 | 302 | 1.015 | 1.414 | 645 | 441 | 837 | 708 |
| Tax | 63 | 39 | 28 | -108 | 57 | 74 | 102 | 246 | 357 | 192 | 154 | 243 | 237 |
| Net profit | 133 | 57 | 4 | -559 | 102 | 192 | 200 | 769 | 1.057 | 453 | 286 | 594 | 471 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.328 | 5.597 | 4.384 | 3.557 | 4.489 | 5.267 | 5.440 | 8.247 | 8.900 | 8.860 | 7.595 | 6.855 | 8.220 |
| Equity | 213 | 270 | 275 | -284 | 278 | 470 | 671 | 1.440 | 2.496 | 2.339 | 2.400 | 2.995 | 2.466 |
| Long-term debt | 932 | 591 | 90 | 324 | 549 | 534 | 235 | 912 | 1.264 | 698 | 746 | 719 | 745 |
| Short-term debt | 3.153 | 4.703 | 3.997 | 3.518 | 3.662 | 4.253 | 4.534 | 5.800 | 5.058 | 5.759 | 4.395 | 3.072 | 4.939 |
| Total debt | 4.085 | 5.294 | 4.087 | 3.841 | 4.211 | 4.787 | 4.769 | 6.712 | 6.321 | 6.457 | 5.141 | 3.790 | 5.685 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEEMANN HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
| Individual | 33.3% | 33.3% | 2019 | |
Jeppe Brask Holding APS | Company | 33.3% | 33.3% | 2019 |
Frederik Folmann Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Marcell Seemann | Management | 0 companies |
| Frederik Blanc Folmann | Board of Directors | 0 companies |
| Søren Petersen | Chairman | 0 companies |