| Revenue | DKK 32,3M | +17% |
| EBITDA | DKK 1,9M | +147% |
| Net profit | DKK 1,5M | +170% |
| Total assets | DKK 7,3M | -7% |
| Equity | DKK 2,6M | +63% |
| Employees | 92 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.646 | 18.859 | 22.588 | 22.308 | 24.204 | 25.333 | 25.952 | 22.473 | 25.133 | 27.648 | 32.268 |
| Staff expenses | -7.603 | -18.639 | -23.244 | -24.173 | -24.208 | -25.055 | -25.439 | -21.556 | -24.289 | -26.894 | -30.407 |
| EBITDA | 43 | 220 | -656 | -1.865 | -4 | 278 | 513 | 918 | 844 | 754 | 1.861 |
| Depreciation & amort. | -16 | -26 | -26 | -22 | -19 | -8 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 27 | 193 | -683 | -1.887 | -24 | 270 | 513 | 918 | 844 | 754 | 1.861 |
| Net financials | -19 | -51 | -23 | -52 | -115 | -92 | 5 | 41 | 6 | -22 | 72 |
| Profit before tax | 8 | 143 | -706 | -1.939 | -139 | 178 | 517 | 959 | 850 | 732 | 1.933 |
| Tax | 5 | 46 | -136 | -412 | -17 | 22 | 171 | 239 | 238 | 183 | 449 |
| Net profit | 3 | 97 | -569 | -1.527 | -121 | 156 | 346 | 720 | 612 | 549 | 1.484 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.934 | 4.542 | 4.070 | 3.359 | 6.950 | 9.336 | 7.390 | 6.254 | 6.889 | 7.861 | 7.344 |
| Equity | 1.003 | 1.000 | 431 | -1.096 | -17 | 139 | 485 | 1.205 | 1.617 | 1.566 | 2.550 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.928 | 3.540 | 3.639 | 4.455 | 6.968 | 9.197 | 6.906 | 5.049 | 5.175 | 6.172 | 4.701 |
| Total debt | 2.928 | 3.540 | 3.639 | 4.455 | 6.968 | 9.197 | 6.906 | 5.049 | 5.175 | 6.172 | 4.701 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Semike ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mirela Tanovic | Management | 0 companies |
| Hanne Lene Frost-Larsen | Board of Directors | 0 companies |
| Lars Brøndum Rasmussen | Board of Directors | 0 companies |
| Geert Madsen | Board of Directors | 0 companies |
| Erik Nørgaard Graversen | Board of Directors | 0 companies |
| Ole Stampe | Board of Directors | 0 companies |
| Kenan Musa | Board of Directors | 0 companies |
| Øjvind Hulgaard | Chairman | 0 companies |
| Lau Tuxen | Board of Directors | 0 companies |