| Revenue | DKK -569K | +27% |
| EBITDA | DKK -569K | -27% |
| Net profit | DKK -1M | -7% |
| Total assets | DKK 8M | -10% |
| Equity | DKK 7,7M | -12% |
| Employees | 39 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 82.553 | 75.514 | 48.809 | 44.089 | 38.765 | 35.374 | 31.532 | 24.347 | 16.651 | 16.847 | -1.039 | -554 | -448 | -569 |
| Staff expenses | -46.663 | -42.648 | -36.879 | -38.660 | -36.311 | -34.032 | -31.378 | -27.809 | -24.287 | -21.804 | -87 | -3 | -0 | -0 |
| EBITDA | 35.843 | 32.866 | 11.885 | 5.429 | 2.454 | 1.343 | 154 | -3.462 | -7.636 | -5.021 | -1.126 | -557 | -448 | -569 |
| Depreciation & amort. | -33.075 | -14.004 | -13.147 | -12.819 | -91.886 | -6.654 | -6.804 | -6.591 | -6.547 | -58.111 | -6.343 | -44.462 | -45 | -131 |
| EBIT | 2.768 | 18.863 | -1.262 | -7.391 | -89.433 | -5.311 | -6.650 | -10.053 | -14.183 | -63.133 | -7.469 | -45.019 | -493 | -701 |
| Net financials | -7.885 | -7.526 | -6.835 | -3.430 | 124.080 | -2.227 | -2.101 | -2.459 | -2.456 | 182 | -80 | 49 | 69 | 65 |
| Profit before tax | -5.117 | 11.336 | -8.097 | -10.820 | 34.648 | -7.538 | -8.751 | -12.512 | -16.640 | -62.950 | -7.550 | -44.969 | -423 | -636 |
| Tax | -1.269 | -2.094 | -1.934 | -2.338 | -19.711 | -1.645 | -1.914 | -2.754 | -3.658 | -13.650 | -1.661 | -9.893 | 527 | 383 |
| Net profit | -3.848 | 13.430 | -6.163 | -8.483 | 54.358 | -5.893 | -6.837 | -9.759 | -12.982 | -49.300 | -5.889 | -35.076 | -950 | -1.019 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 314.701 | 293.302 | 277.082 | 261.741 | 169.348 | 161.223 | 153.966 | 145.357 | 143.328 | 74.248 | 61.679 | 19.512 | 8.876 | 7.970 |
| Equity | 31.228 | 44.658 | 38.896 | 30.413 | 84.771 | 78.878 | 72.041 | 62.283 | 107.223 | 57.922 | 52.034 | 16.957 | 8.750 | 7.731 |
| Long-term debt | 180.305 | 172.305 | 164.500 | 157.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 68.060 | 41.206 | 35.415 | 37.417 | 68.555 | 67.912 | 64.414 | 68.310 | 16.206 | 7.546 | 1.346 | 2.555 | 126 | 240 |
| Total debt | 248.365 | 213.510 | 199.915 | 195.112 | 68.555 | 67.912 | 64.414 | 68.310 | 16.206 | 7.546 | 1.346 | 2.555 | 126 | 240 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2021 | — | — |
KK Deputy | Deputy | 2014 | — | — |
| Audit | 1976 | — | — | |
ST Management | Management | 1976 | — | — |
LM Deputy | Deputy | 2000 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
BR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PL | Deputy | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MC Togsverd ApS | Company | 100.0% | 100.0% | 2021 |
DANSK AVISTRYK HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Heding Pedersen | Management | 0 companies |
| Kim Kjærsgaard Mellerup | Deputy | 0 companies |
| Revisionsfirmaet E. Haamann & W. Stummann | Audit | 0 companies |
| Sven Togsverd | Management | 0 companies |
| Leif Madsen | Deputy | 0 companies |
| Hans-Henrik Søndersted-Olsen | Chief Executive Officer | 0 companies |
| Betina Rehné | Chief Executive Officer | 0 companies |
| Peter Lindhoff Frederiksen | Deputy | 0 companies |
| Torben Thomasen | Board of Directors | 0 companies |
| Ragna Esther Togsverd-Hansen | Board of Directors | 0 companies |
| Carsten Togsverd | Board of Directors | 0 companies |
| Preben Thinggaard | Board of Directors | 0 companies |
| Steen Rehné | Chairman | 0 companies |
| Nick Wallace Ogle | Board of Directors | 0 companies |
| Johnny Goldmann Pedersen | Board of Directors | 0 companies |
| Paw Johnny Pedersen | Board of Directors | 0 companies |
| Karsten John Kristensen | Board of Directors | 0 companies |
| Dennis Aage Ginderskov | Board of Directors | 0 companies |
| Poul Thovard Ravnkilde | Board of Directors | 0 companies |
| Allan Piper | Board of Directors | 0 companies |
| Mads Crone Togsverd | Chairman | 0 companies |
| Billy Bing Poulsen | Board of Directors | 0 companies |
| Ole Bøllingtoft | Board of Directors | 0 companies |
| Jørgen Preben Jensen | Board of Directors | 0 companies |
| Tommy Edvin Berendt | Board of Directors | 0 companies |
| Fritz Togsverd-Hansen | Board of Directors | 0 companies |
| Knud Hjalmar Ringheim | Board of Directors | 0 companies |
| Ilse Togsverd Ljørring | Board of Directors | 0 companies |
| David Skov Ben Daniel | Board of Directors | 0 companies |
| Hans-Henrik Møller | Board of Directors | 0 companies |
| Jørgen Lindhard | Board of Directors | 0 companies |
| Gur Paul Singh Rehal | Chairman | 0 companies |
| Arne Erhardt Jacobsen | Board of Directors | 0 companies |
| Allan Poul Nielsen | Board of Directors | 0 companies |