| Revenue | DKK 14,3M | +64% |
| EBITDA | DKK 7,3M | +90% |
| Net profit | DKK 7,4M | +256% |
| Total assets | DKK 46,5M | +10% |
| Equity | DKK 13,6M | +65% |
| Employees | 10 | — |
| Item | 2000 | 2001 | 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 | — | — | — | — | — | — | — | — | — | — | — | — | — | 154.615 | 131.679 | 2.538 | 564 | 2.934 | 3.726 | 4.137 | 4.905 | 8.373 | 5.285 | 7.974 | 8.711 | 14.320 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13.787 | -15.848 | -333 | -393 | -1.645 | -2.384 | -3.043 | -3.385 | -5.019 | -3.977 | -4.784 | -4.879 | -7.033 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -31.522 | -3.999 | 2.205 | 171 | 1.289 | 1.343 | 1.094 | 1.520 | 3.354 | 1.308 | 3.190 | 3.831 | 7.287 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12.142 | -11.488 | -32 | -32 | -42 | -42 | -42 | -25 | -28 | -18 | -40 | -12 | -18 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -43.664 | -15.487 | 2.172 | 139 | 1.246 | 1.301 | 1.052 | 1.495 | 3.325 | 1.290 | 3.150 | 3.819 | 7.269 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.303 | -11.367 | -7 | -153 | -324 | -258 | -338 | -284 | -377 | -1.139 | -1.703 | -1.750 | -1.408 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | -47.967 | -26.854 | 2.165 | -50 | 923 | 1.042 | 714 | 1.211 | 2.948 | 151 | 1.447 | 2.070 | 5.861 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2.795 | 54 | -0 | -0 | -0 | -0 | -0 | -0 | -1.000 | -0 | -0 | -0 | -1.500 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | -50.762 | -26.908 | 2.239 | -50 | 923 | 1.042 | 714 | 1.211 | 3.948 | 151 | 1.447 | 2.070 | 7.361 |
| Item | 2000 | 2001 | 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 | 0 | 0 | 0 | 95.060 | 24.487 | 3.463 | 5.615 | 15.629 | 21.170 | 24.673 | 27.913 | 40.823 | 45.751 | 38.242 | 42.149 | 46.545 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | -27.424 | -3.385 | 2.240 | 2.190 | 3.113 | 4.155 | 4.869 | 6.079 | 10.028 | 6.279 | 7.575 | 8.245 | 13.606 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.680 | 4.068 | 768 | 3.414 | 10.416 | 13.125 | 26 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113.804 | 23.804 | 456 | 12 | 2.100 | 3.890 | 19.779 | 21.834 | 30.796 | 39.472 | 30.666 | 33.904 | 32.939 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 122.484 | 27.872 | 1.224 | 3.425 | 12.517 | 17.015 | 19.805 | 21.834 | 30.796 | 39.472 | 30.666 | 33.904 | 32.939 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1987 | — | — | |
HK Management | Management | 2007 | — | — |
VC Founder | Founder | 1987 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
CG Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
FT Management | Management | 2012 | — | — |
CW Management | Management | 1996 | — | — |
PL Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
MW Management | Management | 2007 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
SB Founder | Founder | 1987 | — | — |
JN Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 1996 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DaCore Holding ApS | Company | 100.0% | 100.0% | 2021 |
MARTIN LUNDHØJ HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Henrik Klausen | Management | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| Martin Lundhøj Jensen | Chief Executive Officer | 0 companies |
| Carsten Georg Lauth | Chief Executive Officer | 0 companies |
| Frank Toft-Jensen | Management | 0 companies |
| Claus Winther | Management | 0 companies |
| Peter Lindholm Clausen | Chief Executive Officer | 0 companies |
| Michael Wassmann Hjertebjerg | Management | 0 companies |
| John Askholm | Chief Executive Officer | 0 companies |
| Søren Bonde | Founder | 0 companies |
| Jens Nørskov | Founder | 0 companies |
| Niels Christian Guldborg Larsen | Board of Directors | 0 companies |
| Helle Janderup Jensen | Board of Directors | 0 companies |
| Claus Trolle | Board of Directors | 0 companies |
| Holger Søndergaard | Chairman | 0 companies |
| Mathias Posborg Jensen | Chairman | 0 companies |
| Helle Borup Friberg | Board of Directors | 0 companies |
| Michael Hasling | Board of Directors | 0 companies |
| Erik Gunnar Schou | Chairman | 0 companies |
| Hans Henrik de Lichtenberg | Board of Directors | 0 companies |
| Erling Zanchetta | Board of Directors | 0 companies |
| Bo Jacobsen | Board of Directors | 0 companies |
| Jesper Svendsen | Board of Directors | 0 companies |
| Niels Garde Toft | Chairman | 0 companies |
| Asbjørn Berge | Board of Directors | 0 companies |