| Revenue | DKK 4,8M | +32% |
| EBITDA | DKK -6,9M | +11% |
| Net profit | DKK -12,9M | +29% |
| Total assets | DKK 662,7M | +9% |
| Equity | DKK 441,7M | -3% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.848 | 3.508 | 2.840 | 3.662 | 4.817 |
| Staff expenses | -9.572 | -11.656 | -11.526 | -11.408 | -11.702 |
| EBITDA | -5.724 | -8.148 | -8.686 | -7.746 | -6.885 |
| Depreciation & amort. | -153 | -119 | -114 | -0 | -0 |
| EBIT | -5.877 | -8.267 | -8.800 | -7.746 | -6.885 |
| Net financials | 31.980 | 44.687 | 10.326 | -10.768 | -7.385 |
| Profit before tax | 26.103 | 36.420 | 1.526 | -18.514 | -14.270 |
| Tax | 3.300 | -4.764 | -4.545 | -427 | -1.391 |
| Net profit | 22.803 | 41.184 | 6.071 | -18.087 | -12.879 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 471.522 | 589.005 | 637.773 | 610.408 | 662.663 |
| Equity | 367.432 | 466.324 | 472.901 | 454.907 | 441.679 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 104.089 | 122.681 | 164.872 | 155.501 | 220.984 |
| Total debt | 104.089 | 122.681 | 164.872 | 155.501 | 220.984 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MJ Management | Management | 2014 |
| Former (3) | ||
RE | Audit | 1980 – 1991 |
EI Management | Management | 2007 – 2014 |
AH Management | Management | 1980 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2018 | |
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Former (9) | ||
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 1980 – 2018 | |
| Board of Directors | 2006 – 2010 | |
| Board of Directors | 1999 – 2003 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2014 – 2016 | |
| Chairman | 2010 – 2014 | |
| Chairman | 2014 – 2021 | |
| Board of Directors | 2005 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet E. Frandsen | Audit | 0 companies |
| Erik Ingemann Jørgensen | Management | 0 companies |
| Arne Hougaard Mikkelsen | Management | 0 companies |
| Martin Julius Klejs Jensen | Management | 0 companies |
| Daniel Hougaard Beck | Board of Directors | 0 companies |
| Carsten Hove | Board of Directors | 0 companies |
| Åge Tang-Andersen | Board of Directors | 0 companies |
| Søren Frandsen | Board of Directors | 0 companies |
| Per Bjørn Beck | Board of Directors | 0 companies |
| Lotte Mikkelsen | Board of Directors | 0 companies |
| Irma Vestergaard | Board of Directors | 0 companies |
| Niels Bo Andersen | Chairman | 0 companies |
| Carsten Henrik Ørssleff | Chairman | 0 companies |
| Carl Erik Skovgaard | Chairman | 0 companies |
| Kristoffer Hougaard Beck | Board of Directors | 0 companies |
| Peter Stilling | Board of Directors | 0 companies |