| Revenue | DKK 9M | +42% |
| EBITDA | DKK 2,6M | +41% |
| Net profit | DKK 2M | +41% |
| Total assets | DKK 5,5M | +35% |
| Equity | DKK 2,9M | +26% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.656 | 5.014 | 4.982 | 5.477 | 5.121 | 4.888 | 4.490 | 5.168 | 4.934 | 947 | 6.321 | 6.133 | 5.929 | 6.345 | 8.995 |
| Staff expenses | -3.307 | -3.506 | -3.747 | -4.204 | -3.751 | -3.940 | -3.546 | -3.798 | -3.235 | -869 | -3.697 | -3.909 | -4.003 | -4.490 | -6.377 |
| EBITDA | 1.349 | 1.508 | 1.236 | 1.273 | 1.370 | 948 | 944 | 1.370 | 1.699 | 78 | 2.624 | 2.224 | 1.927 | 1.855 | 2.618 |
| Depreciation & amort. | 164 | -150 | -150 | -94 | -208 | -175 | -176 | -151 | -112 | -12 | -76 | -0 | -0 | -10 | -47 |
| EBIT | 1.185 | 1.358 | 1.086 | 1.180 | 1.162 | 773 | 768 | 1.219 | 1.587 | 66 | 2.547 | 2.224 | 1.927 | 1.845 | 2.571 |
| Net financials | -37 | -41 | -33 | -24 | -2 | -28 | -25 | -35 | -38 | -7 | -31 | -18 | -26 | -17 | -19 |
| Profit before tax | 1.148 | 1.317 | 1.053 | 1.156 | 1.161 | 745 | 743 | 1.183 | 1.549 | 59 | 2.516 | 2.206 | 1.900 | 1.829 | 2.552 |
| Tax | 287 | 328 | 263 | 271 | 257 | 164 | 162 | 261 | 341 | 14 | 563 | 494 | 426 | 408 | 555 |
| Net profit | 861 | 989 | 790 | 884 | 904 | 581 | 581 | 923 | 1.208 | 46 | 1.954 | 1.712 | 1.474 | 1.421 | 1.997 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.828 | 3.580 | 3.243 | 3.148 | 3.968 | 2.544 | 3.227 | 3.587 | 3.972 | 3.250 | 5.313 | 4.377 | 4.438 | 4.083 | 5.517 |
| Equity | 1.268 | 1.314 | 1.123 | 1.228 | 1.331 | 1.112 | 1.093 | 1.436 | 1.744 | 589 | 2.679 | 2.491 | 2.266 | 2.286 | 2.883 |
| Long-term debt | 0 | 0 | 0 | 0 | 126 | 56 | 0 | 0 | 219 | 221 | 337 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.534 | 2.254 | 2.113 | 1.893 | 2.484 | 1.356 | 2.127 | 2.150 | 2.009 | 2.440 | 2.159 | 1.798 | 2.036 | 1.669 | 2.392 |
| Total debt | 2.534 | 2.254 | 2.113 | 1.893 | 2.611 | 1.411 | 2.127 | 2.150 | 2.228 | 2.661 | 2.496 | 1.798 | 2.036 | 1.669 | 2.392 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1988 | — | — | |
MV Management | Management | 2020 | — | — |
EA Management | Management | 1988 | — | — |
EV Management | Management | 1988 | — | — |
| Audit | 1988 | — | — | |
JN Management | Management | 1988 | — | — |
NJ Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. V. L. INVEST ApS | Company | 50.0% | 50.0% | 2014 |
MULTI-TECH A/S | Company | 50.0% | 50.0% | 2020 |
EVL INVEST ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Martin Vang Larsen | Management | 0 companies |
| Erkki Ancher-Jensen | Management | 0 companies |
| Erik Vang Larsen | Management | 0 companies |
| Revisions- & Bogføringskontoret I/S | Audit | 0 companies |
| Jens Nørskov | Management | 0 companies |
| Niels Jørgen Jørgensen | Management | 0 companies |