| Revenue | DKK 3,4M | -11% |
| EBITDA | DKK 179K | -81% |
| Net profit | DKK -216K | -163% |
| Total assets | DKK 6,6M | -17% |
| Equity | DKK 2M | -10% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.651 | 4.980 | 3.413 | 3.878 | 3.433 |
| Staff expenses | -3.051 | -2.866 | -2.971 | -2.913 | -3.254 |
| EBITDA | -400 | 2.115 | 442 | 966 | 179 |
| Depreciation & amort. | -183 | -144 | -167 | -252 | -173 |
| EBIT | -582 | 1.971 | 276 | 713 | 6 |
| Net financials | -87 | -99 | -194 | -261 | -255 |
| Profit before tax | -669 | 1.872 | 82 | 452 | -249 |
| Tax | -128 | 424 | 30 | 111 | -34 |
| Net profit | -540 | 1.448 | 51 | 341 | -216 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.611 | 7.777 | 7.835 | 7.951 | 6.604 |
| Equity | 776 | 2.239 | 1.902 | 2.241 | 2.023 |
| Long-term debt | 770 | 633 | 525 | 423 | 314 |
| Short-term debt | 4.065 | 4.745 | 5.230 | 5.060 | 4.075 |
| Total debt | 4.835 | 5.379 | 5.755 | 5.483 | 4.388 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MA Management | Management | 2014 |
| Former (2) | ||
VA Management | Management | 1998 – 1998 |
HE Management | Management | 1978 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1998 | |
| Board of Directors | 1998 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2012 | |
| Company | 25–33.32% | 25–33.32% | 2012 | |
| Company | 25–33.32% | 25–33.32% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Askebjerg Nielsen | Management | 0 companies |
| Harry Evald Thorkild Nielsen | Management | 0 companies |
| Morten Askebjerg Nielsen | Management | 0 companies |
| Conni Bente Rubæk Nielsen | Board of Directors | 0 companies |
| Stine Nielsen | Board of Directors | 0 companies |