| Revenue | DKK 163,2M | +1% |
| EBITDA | DKK -11,8M | -663% |
| Net profit | DKK -20,2M | -199% |
| Total assets | DKK 123,7M | -7% |
| Equity | DKK 19,9M | -51% |
| Employees | 92 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 8.676 | 42.813 | 68.823 | 129.521 | 127.486 | 151.561 | 161.869 | 163.217 |
| Staff expenses | -8.975 | -41.420 | -72.701 | -90.965 | -131.526 | -148.571 | -175.609 | -190.445 |
| EBITDA | 464 | 5.526 | 2.402 | 47.429 | 7.854 | 15.324 | 2.088 | -11.756 |
| Depreciation & amort. | -0 | -0 | -1.362 | -1.381 | -1.575 | -8.790 | -9.216 | -7.621 |
| EBIT | 464 | 5.526 | 1.040 | 46.048 | 6.279 | 6.534 | -7.128 | -19.377 |
| Net financials | -58 | -510 | -457 | -497 | -430 | -494 | 814 | -251 |
| Profit before tax | 405 | 5.016 | 583 | 45.552 | 5.850 | 6.040 | -6.314 | -19.628 |
| Tax | -0 | -0 | -0 | 109 | 238 | 334 | 461 | 618 |
| Net profit | 405 | 5.016 | 583 | 45.443 | 5.611 | 5.706 | -6.775 | -20.246 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 24.035 | 37.097 | 45.726 | 88.399 | 142.051 | 150.909 | 133.493 | 123.700 |
| Equity | 5.405 | 10.021 | 5.588 | 50.531 | 45.142 | 49.214 | 40.650 | 19.856 |
| Long-term debt | 0 | 826 | 1.418 | 199 | 44.324 | 40.339 | 32.502 | 18.968 |
| Short-term debt | 18.629 | 12.980 | 25.201 | 23.902 | 38.527 | 46.577 | 44.792 | 43.221 |
| Total debt | 18.629 | 13.806 | 26.619 | 24.101 | 82.851 | 86.916 | 77.294 | 62.189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Founder | Founder | 2018 | — | — |
KH Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Storebrand AIP Holding ApS | Company | 50.0% | 50.0% | 2024 |
Institutional Holding P/S | Company | 20.0% | 20.0% | 2024 |
| Individual | 20.0% | 20.0% | 2024 | |
AIP Partner Holding ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Thorninger | Founder | 0 companies |
| Kasper Hansen | Management | 0 companies |
| Jon Steingrim Johnsen | Board of Directors | 0 companies |
| Anne-Kristine Baltzersen | Board of Directors | 0 companies |
| Dagfin Norum | Board of Directors | 0 companies |
| Per Fredrik Karlsson | Board of Directors | 0 companies |
| Jan Erik Saugestad | Chairman | 0 companies |
| Torsten Fels | Board of Directors | 0 companies |
| Jannick Prehn Brøndum | Board of Directors | 0 companies |
| Peter Damgaard Jensen | Chairman | 0 companies |
| Klaus Risager | Board of Directors | 0 companies |