| Revenue | DKK 18,5M | +36% |
| EBITDA | DKK 18,5M | +36% |
| Net profit | DKK 15,6M | +50% |
| Total assets | DKK 46M | +30% |
| Equity | DKK 28,1M | +90% |
| Employees | 1 | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | 19.519 | 19.605 | 22.348 | 18.588 | 30.276 | 22.234 | 21.204 | 21.314 | 21.765 | 21.032 | 19.570 | 28.672 | 13.560 | 18.495 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9.536 | -8.296 | -10.553 | -13.245 | -15.688 | -14.263 | -16.935 | -18.092 | -14.368 | -16.452 | -3.767 | -1.327 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | 4.065 | 3.149 | 2.232 | -2.695 | 4.436 | 7.971 | 4.270 | 3.222 | 7.397 | 4.579 | 15.803 | 27.345 | 13.560 | 18.495 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.167 | -1.291 | -1.612 | -1.821 | -2.713 | -3.783 | -2.947 | -3.055 | -3.974 | -14.837 | -14.248 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | 2.898 | 1.858 | 620 | -4.516 | 1.724 | 4.188 | 1.323 | 167 | 3.423 | -10.258 | 1.555 | 27.345 | 13.560 | 18.495 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 889 | 1.328 | 1.628 | -917 | -674 | -619 | -740 | -696 | -1.019 | -1.961 | -940 | -480 | 943 | 1.554 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | 3.786 | 3.186 | 2.248 | -5.433 | 1.050 | 3.569 | 583 | -529 | 2.405 | -12.219 | 615 | 26.865 | 14.502 | 20.049 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 729 | 179 | -928 | -1.258 | 219 | 786 | 128 | -130 | -199 | -3.482 | -376 | 6.346 | 4.099 | 4.404 |
| Net profit | — | — | — | — | — | — | — | — | — | — | 3.058 | 3.007 | 3.176 | -4.175 | 831 | 2.783 | 455 | -399 | 2.604 | -8.736 | 990 | 20.519 | 10.404 | 15.646 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.992 | 24.146 | 28.351 | 31.085 | 32.487 | 35.177 | 35.780 | 38.106 | 50.171 | 40.794 | 12.624 | 20.912 | 35.451 | 46.026 |
| Equity | — | — | — | — | — | — | — | — | — | — | 5.602 | 8.609 | 11.785 | 15.610 | 16.441 | 19.224 | 19.679 | 16.877 | 20.799 | 11.957 | -16.085 | 4.434 | 14.838 | 28.124 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -807 | 6.000 | 6.000 | 3.000 | 3.000 | 3.000 | 3.000 | 4.426 | 13.697 | 14.546 | 2.212 | 4.771 | 3.630 | 2.604 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.582 | 8.510 | 9.346 | 11.735 | 11.954 | 11.212 | 11.115 | 14.287 | 11.672 | 13.190 | 26.497 | 11.707 | 16.983 | 15.298 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.582 | 14.510 | 15.346 | 14.735 | 14.954 | 14.212 | 14.115 | 18.713 | 25.369 | 27.736 | 28.709 | 16.478 | 20.613 | 17.902 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2001 | — | — |
RW Management | Management | 2022 | — | — |
SV Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
DANIELSEN.COM ApS | Company | 20.0% | 20.0% | 2017 |
Danielsen 2 ApS | Company | 20.0% | 20.0% | 2018 |
MEHI ApS | Company | 50.0% | 50.0% | 2012 |
DICO ApS | Company | 15.0% | 15.0% | 2013 |
| Individual | 5.0% | 5.0% | 1903 | |
| Individual | 5.0% | 5.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kenneth Elk | Management | 0 companies |
| Ronni Woods Engelhardt | Management | 0 companies |
| Søren Visti Kristensen | Management | 0 companies |
| Kaare Agerholm Danielsen | Board of Directors | 0 companies |
| Henrik Richard Hasselbalch Busch | Chairman | 0 companies |
| Jacob Kenneth Elk | Board of Directors | 0 companies |
| Jesper Genter Lohmann | Board of Directors | 0 companies |