| Revenue | DKK 8,1M | -14% |
| EBITDA | DKK 1,8M | -42% |
| Net profit | DKK 1,2M | -47% |
| Total assets | DKK 6,9M | -6% |
| Equity | DKK 3,1M | -22% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.249 | 9.048 | 8.789 | 9.378 | 8.105 |
| Staff expenses | -5.946 | -6.208 | -6.044 | -6.258 | -6.286 |
| EBITDA | 3.302 | 2.840 | 2.745 | 3.120 | 1.819 |
| Depreciation & amort. | -223 | -228 | -231 | -278 | -289 |
| EBIT | 3.079 | 2.612 | 2.514 | 2.842 | 1.530 |
| Net financials | -117 | 69 | -49 | -67 | -50 |
| Profit before tax | 2.962 | 2.681 | 2.465 | 2.775 | 1.481 |
| Tax | 653 | 597 | 554 | 610 | 326 |
| Net profit | 2.308 | 2.084 | 1.911 | 2.165 | 1.155 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.391 | 6.344 | 7.548 | 7.294 | 6.888 |
| Equity | 5.928 | 3.843 | 3.754 | 3.919 | 3.074 |
| Long-term debt | 2.023 | 579 | 546 | 585 | 325 |
| Short-term debt | 3.797 | 1.823 | 3.142 | 2.658 | 3.356 |
| Total debt | 5.820 | 2.403 | 3.687 | 3.243 | 3.681 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MR Management | Management | 2010 |
MS Management | Management | 2010 |
| Former (1) | ||
HI Management | Management | 1984 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2017 | |
| Board of Directors | 2017 | |
| Chairman | 2008 | |
| Former (8) | ||
| Board of Directors | 2009 – 2017 | |
| Chairman | 1984 – 2008 | |
| Board of Directors | 1984 – 1992 | |
| Board of Directors | 1999 – 2003 | |
| Board of Directors | 1984 – 2003 | |
| Board of Directors | 1984 – 1993 | |
| Board of Directors | 2010 – 2018 | |
| Board of Directors | 1984 – 2003 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Iversen | Management | 0 companies |
| Morten Rank Thomsen | Management | 0 companies |
| Margit Sigaard | Management | 0 companies |
| Jørn Svalgaard | Board of Directors | 0 companies |
| Anders Bjørn Thielfoldt | Chairman | 0 companies |
| Jens Ole Fabricius | Board of Directors | 0 companies |
| Simon Skafdrup | Board of Directors | 0 companies |
| Jannik Kaas Vilstrup Falkenberg | Board of Directors | 0 companies |
| Bent Dresing | Board of Directors | 0 companies |
| Niels Mølgaard Christiansen | Board of Directors | 0 companies |
| Per Christensen | Chairman | 0 companies |
| Aase Marie Lind | Board of Directors | 0 companies |
| Henning Michael Larsen | Board of Directors | 0 companies |
| Lise Schrøder | Board of Directors | 0 companies |