| Revenue | DKK 16,4M | +3% |
| EBITDA | DKK 6,8M | -8% |
| Net profit | DKK 5,1M | -5% |
| Total assets | DKK 19,4M | -1% |
| Equity | DKK 10,1M | -3% |
| Employees | 23 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 18.104 | 14.864 | 17.260 | 15.893 | 16.350 |
| Staff expenses | -8.190 | -7.133 | -7.468 | -8.489 | -9.503 |
| EBITDA | 9.915 | 7.731 | 9.791 | 7.404 | 6.847 |
| Depreciation & amort. | -477 | -426 | -407 | -517 | -436 |
| EBIT | 9.438 | 7.305 | 9.385 | 6.887 | 6.411 |
| Net financials | -67 | -108 | -140 | -52 | 82 |
| Profit before tax | 9.371 | 7.197 | 9.244 | 6.835 | 6.493 |
| Tax | 2.036 | 1.570 | 2.059 | 1.515 | 1.438 |
| Net profit | 7.335 | 5.626 | 7.185 | 5.320 | 5.055 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 22.162 | 21.310 | 22.312 | 19.497 | 19.377 |
| Equity | 9.835 | 8.126 | 9.685 | 10.320 | 10.055 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.850 | 12.562 | 11.677 | 8.577 | 8.771 |
| Total debt | 11.850 | 12.562 | 11.677 | 8.577 | 8.771 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2010 |
| Former (2) | ||
AK Audit | Audit | 1985 – 1992 |
AH Management | Management | 2004 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Chairman | 2012 | |
| Board of Directors | 2015 | |
| Former (2) | ||
| Board of Directors | 2012 – 2015 | |
| Chairman | 2012 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Lund Sørensen | Management | 0 companies |
| Anders Kronborg | Audit | 0 companies |
| Anders Højlund | Management | 0 companies |
| Svend Blitskov | Board of Directors | 0 companies |
| Christian Gottschalk-Hansen | Board of Directors | 0 companies |
| Bendy Schmidt Pedersen | Chairman | 0 companies |
| Claus Frøkjær-Lorendsen | Board of Directors | 0 companies |
| Jørgen Allan Magnussen | Chairman | 0 companies |