| Revenue | DKK 17,6M | -18% |
| EBITDA | DKK 3,2M | -31% |
| Net profit | DKK 1,9M | -52% |
| Total assets | DKK 54,7M | -4% |
| Equity | DKK 30,5M | +6% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.261 | 6.674 | 9.801 | 5.647 | 5.853 | 11.183 | 15.543 | 11.298 | 7.589 | 10.963 | 12.481 | 17.795 | 21.446 | 17.647 |
| Staff expenses | -4.997 | -5.134 | -5.158 | -5.559 | -5.316 | -6.212 | -7.947 | -7.515 | -7.295 | -8.465 | -15.020 | -16.258 | -16.875 | -14.493 |
| EBITDA | -1.145 | 1.540 | 4.644 | 89 | 537 | 4.971 | 7.596 | 3.784 | 294 | 2.497 | -2.540 | 1.537 | 4.570 | 3.154 |
| Depreciation & amort. | 92 | -49 | -45 | -54 | -44 | -36 | -35 | -26 | -37 | -56 | -226 | -276 | -449 | -474 |
| EBIT | -1.237 | 1.491 | 4.599 | 34 | 492 | 4.934 | 7.561 | 3.757 | 257 | 2.441 | -2.766 | 1.262 | 4.121 | 2.680 |
| Net financials | -1.937 | -1.391 | -3.283 | -192 | 2.309 | 954 | 478 | 2.092 | 1.572 | 620 | -684 | 358 | 426 | -574 |
| Profit before tax | -3.174 | 100 | 2.316 | -158 | 2.801 | 5.888 | 8.039 | 5.849 | 1.829 | 3.060 | -3.450 | 1.620 | 4.547 | 2.106 |
| Tax | 795 | 172 | 627 | -83 | 207 | 970 | 1.565 | 779 | -56 | 372 | -823 | 10 | 698 | 249 |
| Net profit | -3.969 | -73 | 1.689 | -75 | 2.594 | 4.918 | 6.474 | 5.070 | 1.885 | 2.689 | -2.627 | 1.610 | 3.849 | 1.857 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.888 | 35.108 | 33.968 | 28.990 | 31.099 | 34.119 | 32.614 | 37.164 | 36.040 | 57.505 | 68.763 | 65.203 | 56.937 | 54.689 |
| Equity | 7.262 | 7.105 | 8.457 | 7.234 | 9.717 | 13.578 | 18.019 | 20.244 | 19.669 | 20.571 | 18.046 | 19.568 | 28.695 | 30.533 |
| Long-term debt | 0 | 0 | 4.812 | 2.661 | 0 | 954 | 0 | 0 | 487 | 882 | 16.703 | 11.351 | 9.874 | 7.593 |
| Short-term debt | 14.626 | 28.003 | 20.699 | 19.095 | 21.381 | 19.585 | 14.595 | 16.920 | 15.883 | 36.047 | 34.008 | 34.267 | 18.331 | 16.537 |
| Total debt | 14.626 | 28.003 | 25.511 | 21.756 | 21.381 | 20.539 | 14.595 | 16.920 | 16.371 | 36.929 | 50.711 | 45.618 | 28.206 | 24.130 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOFFMANN GROUP AF 2012 A/S | Company | 66.7% | 66.7% | 2013 |
MG NÆSTVED HOLDING ApS | Company | 25.0% | 25.0% | 2004 |
| Individual | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Krogsgaard Graversen | Management | 0 companies |
| Per Hoffmann | Board of Directors | 0 companies |
| Erik Hoffmann | Board of Directors | 0 companies |
| Finn Hoffmann | Chairman | 0 companies |
| Ulla Hoffmann | Board of Directors | 0 companies |
| Martin Hector Hoffmann | Board of Directors | 0 companies |