| Revenue | DKK 6,4M | +2% |
| EBITDA | DKK 1,6M | +6% |
| Net profit | DKK 1,1M | +9% |
| Total assets | DKK 4,8M | +15% |
| Equity | DKK 2,9M | +28% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.199 | 3.660 | 3.872 | 6.294 | 6.399 |
| Staff expenses | -2.716 | -3.126 | -3.201 | -4.760 | -4.782 |
| EBITDA | 483 | 341 | 666 | 1.531 | 1.617 |
| Depreciation & amort. | -234 | -177 | -139 | -120 | -118 |
| EBIT | 249 | 163 | 527 | 1.411 | 1.499 |
| Net financials | -77 | -47 | -136 | -80 | -40 |
| Profit before tax | 173 | 116 | 391 | 1.331 | 1.460 |
| Tax | 29 | -29 | -49 | 294 | 327 |
| Net profit | 143 | 145 | 440 | 1.037 | 1.133 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.080 | 2.483 | 2.774 | 4.136 | 4.773 |
| Equity | 29 | 174 | 614 | 2.224 | 2.858 |
| Long-term debt | 1.028 | 794 | 389 | 332 | 344 |
| Short-term debt | 1.994 | 1.515 | 1.771 | 1.563 | 1.562 |
| Total debt | 3.022 | 2.309 | 2.160 | 1.895 | 1.906 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MF Management | Management | 2023 |
| Former (7) | ||
JA Audit | Audit | 1977 – 1989 |
AM Audit | Audit | 1977 – 2008 |
RB Management | Management | 1996 – 1999 |
JZ Management | Management | 1977 – 1989 |
RW Management | Management | 2015 – 2019 |
PG Management | Management | 2009 – 2023 |
HH Management | Management | 1977 – 1994 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Former (3) | ||
| Board of Directors | 2014 – 2023 | |
| Chairman | 2023 – 2023 | |
| Chairman | 2009 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Individual | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Axel Traugott | Audit | 0 companies |
| Aage Madsen | Audit | 0 companies |
| Ronald Bruno Voigt | Management | 0 companies |
| Jørgen Ziegler Henriksen | Management | 0 companies |
| Regina Will Braun | Management | 0 companies |
| Per Gert Bang | Management | 0 companies |
| Helen Henriksen | Management | 0 companies |
| Morten Fritz Neergaard | Management | 0 companies |
| Mette Storgaard Jensen | Chairman | 0 companies |
| Maria Bang | Board of Directors | 0 companies |
| Flemming Voldby | Chairman | 0 companies |
| Klaus Voigt | Chairman | 0 companies |
| Ejler Christian Frostholm Holch | Board of Directors | 0 companies |