| Revenue | DKK 8,5M | -18% |
| EBITDA | DKK 63K | +110% |
| Net profit | DKK 72K | +110% |
| Total assets | DKK 5,2M | +7% |
| Equity | DKK 1,3M | +6% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.356 | 12.381 | 11.848 | 10.381 | 8.523 |
| Staff expenses | -10.237 | -10.199 | -11.061 | -11.035 | -8.460 |
| EBITDA | 1.119 | 2.182 | 787 | -654 | 63 |
| Depreciation & amort. | -9 | -20 | -80 | -81 | -81 |
| EBIT | 1.110 | 2.162 | 707 | -736 | -18 |
| Net financials | -58 | -44 | -13 | -23 | 90 |
| Profit before tax | 1.053 | 2.118 | 694 | -759 | 72 |
| Tax | 247 | 473 | 166 | -45 | -0 |
| Net profit | 806 | 1.645 | 528 | -713 | 72 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.086 | 7.205 | 9.281 | 4.833 | 5.177 |
| Equity | 2.906 | 3.552 | 2.480 | 1.266 | 1.338 |
| Long-term debt | 438 | 445 | 140 | 150 | 147 |
| Short-term debt | 3.663 | 3.137 | 6.616 | 3.417 | 3.691 |
| Total debt | 4.101 | 3.582 | 6.756 | 3.567 | 3.838 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Management | Management | 2017 |
| Former (4) | ||
FK Management | Management | 1984 – 2000 |
ET | Audit | 1984 – 1992 |
KH Management | Management | 1984 – 1992 |
BP Management | Management | 1984 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2017 | |
| Former (6) | ||
| Board of Directors | 2009 – 2016 | |
| Board of Directors | 2000 – 2009 | |
| Board of Directors | 1984 – 2000 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 1984 – 1992 | |
| Board of Directors | 1984 – 1993 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 20–24.99% | 20–24.99% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2005 | |
| Company | 25–33.32% | 25–33.32% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Kondrup Jepsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Kaj Harald Torp Holmbom | Management | 0 companies |
| Brian Peter Troensegaard | Management | 0 companies |
| Martin Russell | Management | 0 companies |
| Jan Elnif Mieritz | Board of Directors | 0 companies |
| Ole Peter Rasmussen | Board of Directors | 0 companies |
| Kristian Sølve Olsen | Board of Directors | 0 companies |
| Mads Kondrup Jepsen | Board of Directors | 0 companies |
| Margit Hansen | Board of Directors | 0 companies |
| John Christian Perrier | Board of Directors | 0 companies |
| Birte Holmbom | Board of Directors | 0 companies |
| Rita Jepsen | Board of Directors | 0 companies |