| Revenue | DKK 1,4M | -123% |
| EBITDA | DKK 5,6M | +338% |
| Net profit | DKK 4,4M | +410% |
| Total assets | DKK 57,5M | +8% |
| Equity | DKK 38,1M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.199 | 2.377 | 2.428 | 1.695 | 1.412 | 2.073 | 2.459 | 1.793 | 1.882 | 2.104 | 1.849 | -6.136 | 1.424 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.199 | 2.377 | 2.428 | 1.695 | 1.412 | 2.073 | 2.459 | 1.793 | 1.882 | 2.104 | 1.849 | 1.285 | 5.624 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.199 | 2.377 | 2.428 | 1.695 | 1.412 | 2.073 | 2.459 | 1.793 | 1.882 | 2.104 | 1.849 | 1.285 | 5.624 |
| Net financials | -1.077 | -1.155 | -801 | -549 | -271 | -252 | -259 | -247 | -261 | -245 | -232 | -181 | -11 |
| Profit before tax | 1.122 | 1.222 | 1.627 | 1.146 | 1.141 | 1.821 | 2.200 | 1.546 | 1.621 | 1.858 | 1.617 | 1.104 | 5.613 |
| Tax | 281 | -123 | 373 | 238 | 251 | 405 | 484 | 340 | 357 | 409 | 356 | 246 | 1.235 |
| Net profit | 842 | 1.345 | 1.254 | 908 | 890 | 1.416 | 1.716 | 1.206 | 1.265 | 1.449 | 1.261 | 858 | 4.378 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72.620 | 75.708 | 53.420 | 43.194 | 43.919 | 45.674 | 47.295 | 48.748 | 50.173 | 51.004 | 43.673 | 53.120 | 57.544 |
| Equity | 20.193 | 21.539 | 22.792 | 23.701 | 24.591 | 26.007 | 27.723 | 28.929 | 30.194 | 31.643 | 32.905 | 33.763 | 38.141 |
| Long-term debt | 1.153 | 1.215 | 1.406 | 1.069 | 1.069 | 1.069 | 1.075 | 1.089 | 1.102 | 1.115 | 2.048 | 2.048 | 2.289 |
| Short-term debt | 47.955 | 49.810 | 25.852 | 14.589 | 14.072 | 14.006 | 13.663 | 13.673 | 13.596 | 12.741 | 2.993 | 9.724 | 8.435 |
| Total debt | 49.108 | 51.024 | 27.258 | 15.658 | 15.141 | 15.076 | 14.738 | 14.761 | 14.699 | 13.857 | 5.040 | 11.772 | 10.724 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2022 | — | — |
JE Management | Management | 2001 | — | — |
PA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAXIMUM HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
UNIROC HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Max Holger Larsen | Management | 0 companies |
| John Erik Larsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |