| Revenue | DKK 943K | -12% |
| EBITDA | DKK 247K | -35% |
| Net profit | DKK 130K | -46% |
| Total assets | DKK 1,1M | +3% |
| Equity | DKK 706K | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 979 | 950 | 810 | 753 | 748 | 1.866 | 850 | 808 | 776 | 802 | 958 | 894 | 1.070 | 943 |
| Staff expenses | -739 | -857 | -759 | -605 | -609 | -804 | -819 | -805 | -712 | -674 | -677 | -678 | -692 | -696 |
| EBITDA | 240 | 93 | 51 | 148 | 138 | 129 | 31 | 3 | 64 | 129 | 281 | 216 | 378 | 247 |
| Depreciation & amort. | 7 | -8 | -28 | -45 | -45 | -45 | -49 | -27 | -9 | -9 | -9 | -20 | -67 | -62 |
| EBIT | 234 | 85 | 22 | 103 | 94 | 84 | -18 | -24 | 56 | 120 | 273 | 195 | 312 | 184 |
| Net financials | -6 | -0 | -7 | -14 | -7 | -3 | -2 | -1 | -0 | -1 | -2 | -30 | 3 | -11 |
| Profit before tax | 227 | 84 | 15 | 89 | 87 | 81 | -20 | -25 | 55 | 119 | 270 | 165 | 315 | 173 |
| Tax | 61 | 27 | 12 | 27 | 30 | 23 | -1 | -0 | 16 | 28 | 70 | 49 | 73 | 43 |
| Net profit | 166 | 57 | 3 | 62 | 57 | 58 | -19 | -25 | 39 | 91 | 200 | 116 | 241 | 130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 364 | 488 | 561 | 550 | 529 | 446 | 401 | 305 | 444 | 495 | 594 | 1.051 | 1.108 | 1.138 |
| Equity | 177 | 234 | 188 | 249 | 256 | 273 | 203 | 178 | 217 | 252 | 396 | 455 | 637 | 706 |
| Long-term debt | 0 | 0 | 101 | 80 | 61 | 26 | 2 | 1 | 8 | 21 | 0 | 286 | 236 | 113 |
| Short-term debt | 186 | 254 | 273 | 221 | 212 | 147 | 196 | 126 | 219 | 222 | 198 | 278 | 199 | 284 |
| Total debt | 186 | 254 | 373 | 301 | 273 | 173 | 199 | 127 | 227 | 243 | 198 | 563 | 435 | 398 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Audit | Audit | 1988 | — | — |
MA Founder | Founder | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| MULTI-REVISION I/S | Audit | 0 companies |
| Mikkel Aaby | Founder | 0 companies |