| Revenue | DKK 3,2M | +41% |
| EBITDA | DKK -627K | +29% |
| Net profit | DKK -609K | +44% |
| Total assets | DKK 879K | -15% |
| Equity | DKK -6,8M | -10% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.693 | 5.116 | 1.996 | 2.292 | 3.235 |
| Staff expenses | -4.292 | -4.554 | -3.576 | -3.169 | -3.861 |
| EBITDA | 2.353 | 562 | -1.580 | -876 | -627 |
| Depreciation & amort. | -548 | -529 | -527 | -526 | -155 |
| EBIT | 1.805 | 33 | -2.107 | -1.403 | -781 |
| Net financials | -17 | -1 | -5 | 0 | 0 |
| Profit before tax | 1.788 | 32 | -2.113 | -1.403 | -781 |
| Tax | 396 | 7 | -463 | -308 | -172 |
| Net profit | 1.392 | 24 | -1.649 | -1.095 | -609 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.630 | 2.665 | 1.131 | 1.039 | 879 |
| Equity | -3.475 | -3.451 | -5.100 | -6.194 | -6.804 |
| Long-term debt | 4.603 | 4.603 | 4.600 | 4.600 | 4.600 |
| Short-term debt | 3.151 | 1.270 | 1.631 | 2.633 | 3.082 |
| Total debt | 7.754 | 5.873 | 6.231 | 7.233 | 7.682 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Management | Management | 2025 |
ND Management | Management | 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2014 | |
| Deputy Chairman | 2025 | |
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (2) | ||
| Chairman | 2014 – 2024 | |
| Board of Directors | 2021 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2014 | |
| Company | 15–19.99% | 15–19.99% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Marlene Sigsgaard Terkelsen | Management | 0 companies |
| Nicolai Dahlgaard Fallesen | Management | 0 companies |
| Claus Høyberg | Board of Directors | 0 companies |
| Jane Bech | Deputy Chairman | 0 companies |
| Poul Erik Bech | Chairman | 0 companies |
| Jan Larsen | Chairman | 0 companies |
| Thomas Holleufer Jensen | Board of Directors | 0 companies |
| Anette Nielsen | Board of Directors | 0 companies |