| Revenue | DKK 44,2M | -43% |
| EBITDA | DKK -14,6M | -512% |
| Net profit | DKK -14M | -3890% |
| Total assets | DKK 90M | -10% |
| Equity | DKK 63M | -14% |
| Employees | 25 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.897 | 5.161 | 2.667 | 790 | 10.688 | 14.638 | 14.370 | 6.789 | 24.208 | 53.862 | 78.189 | 44.207 |
| Staff expenses | -1.043 | -1.263 | -1.730 | -1.526 | -1.777 | -2.283 | -3.371 | -6.000 | -8.690 | -14.945 | -21.976 | -23.721 |
| EBITDA | 854 | 3.898 | 938 | -736 | 239 | 726 | -484 | -5.922 | 1.649 | 3.456 | 3.539 | -14.580 |
| Depreciation & amort. | -4 | -550 | -550 | -545 | -0 | -547 | -13 | -30 | -73 | -383 | -2.213 | -3.033 |
| EBIT | 849 | 3.348 | 388 | -1.281 | 239 | 179 | -496 | -5.952 | 1.576 | 3.073 | 1.326 | -17.613 |
| Net financials | -1 | -20 | -63 | -73 | -29 | -48 | -32 | -211 | 66 | -289 | -446 | 677 |
| Profit before tax | 848 | 3.328 | 325 | -775 | 210 | 132 | -529 | -6.163 | 1.642 | 2.785 | 879 | -16.936 |
| Tax | 213 | 768 | 86 | 290 | 45 | 24 | -68 | -320 | -0 | 134 | 509 | -0 |
| Net profit | 636 | 2.560 | 239 | -1.065 | 165 | 108 | -461 | -5.843 | 1.642 | 2.651 | 370 | -14.031 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.866 | 3.780 | 4.606 | 3.026 | 2.776 | 6.669 | 6.675 | 15.242 | 17.486 | 53.266 | 99.915 | 89.975 |
| Equity | 466 | 2.526 | 2.764 | 1.699 | 1.864 | 1.972 | 4.511 | 11.829 | 13.471 | 30.680 | 73.147 | 62.959 |
| Long-term debt | 0 | 0 | 662 | 776 | 0 | 0 | 50 | 521 | 277 | 2.833 | 7.996 | 6.506 |
| Short-term debt | 1.401 | 773 | 820 | 480 | 797 | 4.573 | 2.067 | 2.892 | 3.738 | 19.503 | 18.190 | 19.652 |
| Total debt | 1.401 | 773 | 1.482 | 1.256 | 797 | 4.573 | 2.118 | 3.413 | 4.015 | 22.587 | 26.769 | 27.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
TD Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FOMT HOLDING ApS | Company | 15.0% | 15.0% | 2025 |
HOLDINGSELSKABET AF 29. JUNI 2010 ApS | Company | 10.0% | 10.0% | 2025 |
Arbejdsmarkedets Tillægspension | Company | 10.0% | 10.0% | 2023 |
| Individual | 5.0% | 5.0% | 2025 | |
CORIDATS CAPITAL ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 10.0% | 10.0% | 2015 | |
Ulstrup Invest ApS | Company | 5.0% | 5.0% | 2021 |
A-F Holding ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Henrik Stadi | Chief Executive Officer | 0 companies |
| Torben Damgaard Nielsen | Management | 0 companies |
| Peter Andreas Nielsen | Chairman | 0 companies |
| Knud Foldschack | Board of Directors | 0 companies |
| Karina Rothoff Brix | Board of Directors | 0 companies |
| Søren Ulstrup | Board of Directors | 0 companies |
| Birger Elmgaard Sørensen | Board of Directors | 0 companies |
| Helge Holm-Larsen | Chairman | 0 companies |
| Birgitte Jespersen Skade | Board of Directors | 0 companies |
| Martin Kiener | Chairman | 0 companies |
| Signe Antvorskov Krag | Board of Directors | 0 companies |
| Birthe Tofting | Board of Directors | 0 companies |
| Karsten Ejvind Winther | Board of Directors | 0 companies |
| Michael Lisby Jensen | Board of Directors | 0 companies |