| Revenue | DKK 15,4M | +33% |
| EBITDA | DKK 3,6M | +24% |
| Net profit | DKK 2,4M | +13% |
| Total assets | DKK 19,7M | -18% |
| Equity | DKK 7,9M | +4% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.795 | 6.756 | 6.978 | 8.483 | 10.481 | 11.874 | 9.649 | 7.531 | 9.765 | 15.251 | 14.551 | 15.650 | 11.597 | 15.385 |
| Staff expenses | -4.455 | -4.836 | -5.400 | -5.745 | -5.798 | -6.567 | -7.002 | -7.394 | -6.690 | -7.850 | -8.048 | -10.392 | -8.701 | -11.525 |
| EBITDA | 1.350 | 1.924 | 1.578 | 2.738 | 4.683 | 5.321 | 2.683 | 242 | 3.075 | 7.401 | 6.503 | 5.136 | 2.896 | 3.598 |
| Depreciation & amort. | 729 | -813 | -555 | -692 | -873 | -797 | -716 | -655 | -551 | -485 | -529 | -510 | -541 | -384 |
| EBIT | 621 | 1.111 | 1.023 | 2.046 | 3.810 | 4.524 | 1.966 | -414 | 2.524 | 6.916 | 5.974 | 4.626 | 2.355 | 3.214 |
| Net financials | 21 | -31 | -75 | -219 | 494 | 115 | -205 | 848 | -1.115 | 75 | -273 | 452 | 371 | -137 |
| Profit before tax | 641 | 1.080 | 948 | 1.827 | 4.304 | 4.639 | 1.762 | 434 | 1.409 | 6.991 | 5.701 | 5.077 | 2.726 | 3.077 |
| Tax | 164 | 276 | 242 | 604 | 983 | 1.030 | 401 | 104 | 318 | 1.550 | 1.252 | 1.138 | 612 | 690 |
| Net profit | 477 | 804 | 706 | 1.222 | 3.321 | 3.609 | 1.361 | 330 | 1.091 | 5.441 | 4.449 | 3.940 | 2.114 | 2.387 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.199 | 9.246 | 11.265 | 14.174 | 18.313 | 17.276 | 15.474 | 14.286 | 16.456 | 19.301 | 19.797 | 23.855 | 24.166 | 19.733 |
| Equity | 3.067 | 3.871 | 2.577 | 2.799 | 5.120 | 5.409 | 3.161 | 2.130 | 3.221 | 8.662 | 10.111 | 9.602 | 7.614 | 7.887 |
| Long-term debt | 0 | 0 | 134 | 0 | 0 | 0 | 0 | 0 | 687 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.003 | 5.282 | 8.478 | 11.091 | 12.920 | 11.657 | 12.159 | 12.013 | 12.383 | 10.455 | 9.497 | 14.112 | 16.447 | 11.775 |
| Total debt | 5.003 | 5.282 | 8.612 | 11.091 | 12.920 | 11.657 | 12.159 | 12.013 | 13.070 | 10.455 | 9.497 | 14.112 | 16.447 | 11.775 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 1995 | — | — |
MM Audit | Audit | 1998 | — | — |
LG Founder | Founder | 1986 | — | — |
| Audit | 1986 | — | — | |
TP | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Møller & Rothe Holding II ApS | Company | 100.0% | 100.0% | 2023 |
MØLLER & ROTHE HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Christian Thomeé Gelbjerg-Hansen | Management | 0 companies |
| Mads Myrtue Thomsen | Audit | 0 companies |
| Lotte Gelbjerg-Hansen | Founder | 0 companies |
| Dansk Revisionsinstitut af 1974 | Audit | 0 companies |
| Tom Philip Thomee Gelbjerg-Hansen | Founder | 0 companies |
| Carl Erik Kjærsgaard | Board of Directors | 0 companies |
| Erik Persson | Board of Directors | 0 companies |
| Erik Chalmer Rasmussen | Board of Directors | 0 companies |
| Thomas Olsen | Board of Directors | 0 companies |