| Revenue | DKK 31,3M | -52% |
| EBITDA | DKK 7,9M | -81% |
| Net profit | DKK 4,6M | -86% |
| Total assets | DKK 106,8M | -41% |
| Equity | DKK 44,8M | -67% |
| Employees | 40 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30.000 | 44.244 | 43.717 | 53.108 | 57.505 | 93.540 | 40.304 | 35.198 | 32.260 | 42.479 | 48.549 | 31.852 | 65.053 | 31.262 |
| Staff expenses | -8.536 | -6.958 | -26.044 | -27.820 | -30.041 | -32.122 | -31.241 | -29.539 | -22.964 | -23.749 | -29.905 | -26.464 | -24.510 | -23.357 |
| EBITDA | 21.464 | 37.286 | 17.672 | 25.287 | 27.439 | 61.430 | 9.037 | 5.659 | 9.295 | 18.731 | 18.644 | 5.370 | 40.543 | 7.905 |
| Depreciation & amort. | -125 | -97 | -718 | -1.154 | -2.647 | -2.789 | -3.258 | -3.782 | -2.894 | -1.694 | -1.801 | -1.654 | -1.648 | -3.205 |
| EBIT | 21.339 | 37.189 | 16.955 | 24.133 | 24.791 | 58.642 | 5.779 | 1.876 | 6.401 | 17.037 | 16.843 | 3.716 | 38.894 | 4.700 |
| Net financials | -1.546 | -1.822 | 409 | -551 | -627 | -1.573 | -2.092 | 143 | -1.498 | -1.577 | -630 | -1.336 | 1.187 | -382 |
| Profit before tax | 19.793 | 35.367 | 17.364 | 23.582 | 24.165 | 57.069 | 3.688 | 2.019 | 6.254 | 17.222 | 18.124 | 4.153 | 41.107 | 5.372 |
| Tax | 4.957 | 8.852 | 3.893 | 5.287 | 5.168 | 12.445 | 728 | 283 | 1.198 | 3.625 | 3.730 | 745 | 8.785 | 740 |
| Net profit | 14.836 | 26.514 | 13.471 | 18.295 | 18.996 | 44.624 | 2.960 | 1.737 | 5.056 | 13.597 | 14.394 | 3.408 | 32.322 | 4.632 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56.886 | 64.721 | 76.286 | 70.293 | 110.044 | 171.244 | 188.196 | 159.551 | 152.961 | 139.991 | 150.736 | 148.232 | 182.499 | 106.819 |
| Equity | 35.105 | 44.947 | 27.661 | 26.136 | 12.958 | 57.212 | 59.816 | 61.450 | 71.477 | 85.161 | 98.961 | 102.198 | 134.148 | 44.834 |
| Long-term debt | 0 | 0 | 0 | 1.038 | 2.051 | 3.877 | 2.855 | 3.038 | 21.476 | 21.520 | 20.898 | 21.750 | 21.982 | 29.173 |
| Short-term debt | 21.782 | 18.598 | 46.378 | 41.001 | 91.522 | 105.557 | 121.155 | 91.354 | 58.102 | 31.962 | 28.687 | 22.752 | 24.656 | 26.245 |
| Total debt | 21.782 | 18.598 | 46.378 | 42.040 | 93.572 | 109.434 | 124.011 | 94.392 | 79.578 | 53.482 | 49.585 | 44.501 | 46.638 | 55.417 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
PT Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
SK Management | Management | 2022 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SA Audit | Audit | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2020 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1975 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1992 | — | — | |
| Chairman | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Deputy Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HMIG ApS | Company | 66.7% | 66.7% | 2025 |
LMIG ApS | Company | 10.0% | 10.0% | 2025 |
MMIG ApS | Company | 10.0% | 10.0% | 2025 |
TERA HOLDING A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Henrik Kirkeby | Chief Executive Officer | 0 companies |
| Peter Thoft Knudsen | Chief Executive Officer | 0 companies |
| Morten Sunesen | Chief Executive Officer | 0 companies |
| Sompop Khamchoo | Management | 0 companies |
| Henrik Møllegaard Bjerre | Chief Executive Officer | 0 companies |
| Svend Aage Svendsen | Audit | 0 companies |
| Kenneth Vendelbo Schnoor | Deputy Chairman | 0 companies |
| Thomas Marstrand | Deputy Chairman | 0 companies |
| Peter Gad | Board of Directors | 0 companies |
| Steen Dahlgaard | Board of Directors | 0 companies |
| Ebbe Stuhr | Board of Directors | 0 companies |
| Jesper Fruelund Schmidt | Chairman | 0 companies |
| Lennart Hugo Landsfeldt | Board of Directors | 0 companies |
| Bo Salling | Board of Directors | 0 companies |
| Sven Kristensson | Chairman | 0 companies |
| Arne Kirkegaard Assing | Board of Directors | 0 companies |
| Per Toft Valstorp | Board of Directors | 0 companies |
| Jet Izabella Thurmann | Chairman | 0 companies |
| Willi Heine | Board of Directors | 0 companies |
| Jørgen Jensen | Chairman | 0 companies |
| Jørgen Buus Lassen | Board of Directors | 0 companies |
| Kåre Bo Stolt | Chairman | 0 companies |
| Helle Thorup | Deputy Chairman | 0 companies |
| Mathies Møllegaard Bjerre | Board of Directors | 0 companies |
| Kristian la Cour | Board of Directors | 0 companies |
| Claus Dyhr Christensen | Board of Directors | 0 companies |
| Sten Verland | Board of Directors | 0 companies |
| Tim Betts | Board of Directors | 0 companies |
| Gert Lindblad | Board of Directors | 0 companies |
| Laurits Møllegaard Bjerre | Deputy Chairman | 0 companies |