| Revenue | DKK 9,9M | +6% |
| EBITDA | DKK 4M | +16% |
| Net profit | DKK 2,6M | +18% |
| Total assets | DKK 10,6M | +10% |
| Equity | DKK 8,4M | +15% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.490 | 8.418 | 8.904 | 9.358 | 9.945 |
| Staff expenses | -6.627 | -6.109 | -5.860 | -5.945 | -5.991 |
| EBITDA | 1.863 | 2.308 | 3.043 | 3.413 | 3.954 |
| Depreciation & amort. | -349 | -353 | -324 | -557 | -605 |
| EBIT | 1.514 | 1.956 | 2.720 | 2.856 | 3.350 |
| Net financials | 254 | -581 | -19 | -23 | -23 |
| Profit before tax | 1.768 | 1.375 | 2.701 | 2.833 | 3.326 |
| Tax | 401 | 352 | 593 | 637 | 740 |
| Net profit | 1.367 | 1.023 | 2.108 | 2.197 | 2.586 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.132 | 7.204 | 9.035 | 9.664 | 10.604 |
| Equity | 9.569 | 4.511 | 6.119 | 7.316 | 8.402 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.563 | 2.693 | 2.915 | 2.348 | 2.202 |
| Total debt | 3.563 | 2.693 | 2.915 | 2.348 | 2.202 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MF Management | Management | 1982 |
PK Management | Management | 2022 |
| Former (3) | ||
HJ Management | Management | 1982 – 1995 |
SR | Audit | 1982 – 2011 |
LK Management | Management | 1982 – 2022 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Hugo Johansen Madsen | Management | 0 companies |
| Michael Frørup Madsen | Management | 0 companies |
| Peter Kingo | Management | 0 companies |
| Statsaut. Revisor Poul Bak | Audit | 0 companies |
| Lars Kingo | Management | 0 companies |