| Revenue | DKK 27,7M | +12% |
| EBITDA | DKK -4,5M | +84% |
| Net profit | DKK -5,6M | +69% |
| Total assets | DKK 191,4M | +2% |
| Equity | DKK 105,4M | -5% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 21.973 | 21.384 | 20.250 | 24.674 | 27.740 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.897 | -3.667 | -3.574 | -28.483 | -4.452 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.897 | -3.667 | -3.574 | -28.483 | -4.452 |
| Net financials | -502 | -339 | -291 | -1.349 | -2.665 |
| Profit before tax | -2.399 | -4.006 | -3.865 | -29.832 | -7.117 |
| Tax | -528 | -929 | -850 | -11.655 | -1.565 |
| Net profit | -1.871 | -3.077 | -3.015 | -18.177 | -5.552 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 233.844 | 228.385 | 226.109 | 188.393 | 191.388 |
| Equity | 174.901 | 171.824 | 168.809 | 110.903 | 105.351 |
| Long-term debt | 33.458 | 31.724 | 30.087 | 58.961 | 24.795 |
| Short-term debt | 6.644 | 6.924 | 10.151 | 13.122 | 57.400 |
| Total debt | 40.102 | 38.648 | 40.238 | 72.083 | 82.195 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Management | Management | 2023 |
| Former (1) | ||
KM Management | Management | 2013 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (9) | ||
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Chairman | 2026 | |
| Board of Directors | 2019 | |
| Board of Directors | 2026 | |
| Deputy Chairman | 2026 | |
| Board of Directors | 2026 | |
| Board of Directors | 2018 | |
| Former (21) | ||
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2018 – 2019 | |
| Deputy Chairman | 2013 – 2014 | |
| Chairman | 2018 – 2026 | |
| Board of Directors | 2018 – 2026 | |
| Chairman | 2014 – 2018 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2014 – 2022 | |
| Deputy Chairman | 2014 – 2016 | |
| Board of Directors | 2013 – 2014 | |
| Deputy Chairman | 2022 – 2026 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2023 – 2026 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2014 – 2018 | |
PF | Board of Directors | 2022 – 2026 |
| Board of Directors | 2022 – 2026 | |
| Deputy Chairman | 2016 – 2022 | |
| Board of Directors | 2022 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Randrup Rasmussen | Management | 0 companies |
| Kjeld Møller Christensen | Management | 0 companies |
| Boye Wehlast | Board of Directors | 0 companies |
| Maja Brøchner Kristensen | Board of Directors | 0 companies |
| Bent Jørgensen | Deputy Chairman | 0 companies |
| Jørgen Lastein | Chairman | 0 companies |
| Tanja Vestergaard Skøtt | Board of Directors | 0 companies |
| Vagn Sørensen | Board of Directors | 0 companies |
| Benny Juan Jensen | Chairman | 0 companies |
| Jørgen Bruun | Board of Directors | 0 companies |
| Allan Thomsen | Board of Directors | 0 companies |
| Morten Øland | Board of Directors | 0 companies |
| Tommy Rachlitz Nielsen | Deputy Chairman | 0 companies |
| Malene Kaisen Nielsen | Board of Directors | 0 companies |
| Niels Therkildsen | Deputy Chairman | 0 companies |
| Bodil Lindberg Staal | Board of Directors | 0 companies |
| Ole Lomholt Mortensen | Board of Directors | 0 companies |
| Birthe Pernille Brøkner | Board of Directors | 0 companies |
| Tine Nørregaard Lykke Thomsen | Chairman | 0 companies |
| Knud Peter Wad | Board of Directors | 0 companies |
| Morten Rundstrøm | Board of Directors | 0 companies |
| Jakob Lund Jensen | Board of Directors | 0 companies |
| Bent Storm Sørensen | Board of Directors | 0 companies |
| Søren Boisen | Board of Directors | 0 companies |
| Hardy Høll Nielsen | Board of Directors | 0 companies |
| Frank Schmidt-Hansen | Deputy Chairman | 0 companies |
| Pia Fey | Board of Directors | 0 companies |
| Peter Svane | Board of Directors | 0 companies |
| Janni Ransby Nielsen | Board of Directors | 0 companies |
| Anni Grimm | Deputy Chairman | 0 companies |
| Jakob Bech Jensen | Board of Directors | 0 companies |
| Arne Welcher Christensen | Board of Directors | 0 companies |