| Revenue | DKK 30M | +7% |
| EBITDA | DKK 7,2M | -33% |
| Net profit | DKK 1,3M | -74% |
| Total assets | DKK 303,1M | +14% |
| Equity | DKK 159,2M | +25% |
| Employees | 56 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 14.941 | 22.487 | 24.771 | 28.100 | 29.975 |
| Staff expenses | -13.366 | -11.211 | -11.170 | -17.307 | -22.796 |
| EBITDA | 1.574 | 11.276 | 13.601 | 10.793 | 7.179 |
| Depreciation & amort. | -4.404 | -4.494 | -4.439 | -3.692 | -3.864 |
| EBIT | -2.830 | 6.783 | 9.162 | 7.101 | 3.315 |
| Net financials | -1.545 | -1.756 | -1.084 | -680 | -1.617 |
| Profit before tax | -4.375 | 5.027 | 8.078 | 6.421 | 1.699 |
| Tax | -955 | 1.102 | 1.841 | 1.424 | 421 |
| Net profit | -3.419 | 3.925 | 6.237 | 4.996 | 1.278 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 264.317 | 257.821 | 257.589 | 264.923 | 303.104 |
| Equity | 112.688 | 116.613 | 122.850 | 127.846 | 159.249 |
| Long-term debt | 93.729 | 86.651 | 79.562 | 72.089 | 65.155 |
| Short-term debt | 17.213 | 12.768 | 12.773 | 22.112 | 26.956 |
| Total debt | 110.942 | 99.419 | 92.334 | 94.202 | 92.111 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2024 |
| Former (6) | ||
MR Management | Management | 2014 – 2018 |
LM Management | Management | 2021 – 2022 |
FR Management | Management | 2022 – 2024 |
CB Chief Executive Officer | Chief Executive Officer | 2019 – 2019 |
TM Management | Management | 2020 – 2021 |
AB Management | Management | 2018 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2024 | |
| Former (10) | ||
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2018 – 2024 | |
| Board of Directors | 2024 – 2025 | |
| Chairman | 2018 – 2024 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2014 – 2015 | |
| Chairman | 2015 – 2018 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2024 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Robert Nykjær-Fisher | Management | 0 companies |
| Lars Mouritzen | Management | 0 companies |
| Finn Raj Hansen Taul | Management | 0 companies |
| Claus Birk Larsen | Chief Executive Officer | 0 companies |
| Tamer Mamdouh Bahgat Elhossamy | Management | 0 companies |
| Michelle Sass Laursen | Management | 0 companies |
| Anni Bettina Ravn Nielsen | Management | 0 companies |
| Marena Enan El-Galaly | Board of Directors | 0 companies |
| Hans Jørgen Malmmose Nyegaard | Board of Directors | 0 companies |
| Johnny Bihl | Board of Directors | 0 companies |
| Marina Monir Gorgy | Board of Directors | 0 companies |
| Enan Raouf El-Galaly | Chairman | 0 companies |
| Norhan El Galaly | Board of Directors | 0 companies |
| Tamer Mamdouh Bahgat Elhossamy | Board of Directors | 0 companies |
| Hans Raaschou | Board of Directors | 0 companies |
| Margrete Monir Gorgy | Chairman | 0 companies |
| Tinne Viborg | Board of Directors | 0 companies |
| Rauf Enan El-Galaly | Board of Directors | 0 companies |
| Finn Bødstrup | Chairman | 0 companies |