| Revenue | DKK 8,6M | +19% |
| EBITDA | DKK 1,6M | +140% |
| Net profit | DKK 1,2M | +160% |
| Total assets | DKK 6,1M | +5% |
| Equity | DKK 2,8M | +42% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.840 | 2.632 | 3.243 | 4.691 | 5.408 | 5.177 | 7.166 | 5.617 | 5.320 | 7.704 | 8.162 | 7.218 | 8.561 |
| Staff expenses | -2.660 | -2.338 | -2.863 | -4.065 | -4.394 | -4.357 | -5.902 | -5.348 | -5.121 | -6.637 | -7.315 | -6.555 | -6.971 |
| EBITDA | 181 | 295 | 380 | 762 | 1.014 | 820 | 1.265 | 269 | 199 | 1.066 | 847 | 663 | 1.590 |
| Depreciation & amort. | 71 | -71 | -73 | 68 | -71 | -15 | -37 | -72 | -15 | -17 | -29 | -23 | -16 |
| EBIT | 110 | 224 | 307 | 694 | 943 | 805 | 1.228 | 197 | 184 | 1.049 | 818 | 640 | 1.574 |
| Net financials | -61 | -13 | -31 | -3 | -32 | -21 | -4 | 10 | 21 | -33 | -10 | -37 | -41 |
| Profit before tax | 49 | 211 | 276 | 692 | 911 | 784 | 1.223 | 207 | 205 | 1.016 | 808 | 603 | 1.533 |
| Tax | 14 | 58 | 75 | 168 | 219 | 178 | 298 | 67 | 53 | 231 | 188 | 149 | 352 |
| Net profit | 35 | 152 | 201 | 523 | 692 | 606 | 925 | 141 | 152 | 785 | 620 | 454 | 1.180 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.703 | 1.492 | 2.400 | 3.038 | 3.240 | 3.330 | 3.781 | 3.293 | 4.158 | 5.390 | 6.096 | 5.851 | 6.122 |
| Equity | 242 | 394 | 497 | 920 | 1.512 | 1.617 | 1.942 | 1.283 | 1.435 | 2.220 | 2.141 | 1.995 | 2.825 |
| Long-term debt | 92 | 74 | 33 | 53 | 0 | 0 | 0 | 58 | 52 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.370 | 974 | 1.791 | 1.972 | 1.656 | 1.605 | 1.736 | 1.826 | 2.526 | 3.052 | 3.839 | 3.776 | 3.216 |
| Total debt | 1.461 | 1.048 | 1.823 | 2.024 | 1.656 | 1.605 | 1.736 | 1.885 | 2.578 | 3.052 | 3.839 | 3.776 | 3.216 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Audit | Audit | 1993 | — | — |
TH Management | Management | 2003 | — | — |
JN Management | Management | 2003 | — | — |
TS Founder | Founder | 1993 | — | — |
PS Founder | Founder | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Michaelsen Invest ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Vejlgaard | Audit | 0 companies |
| Thomas Henrik Solgaard Hjelmsø | Management | 0 companies |
| John Nordberg Michaelsen | Management | 0 companies |
| Tina Sørensen | Founder | 0 companies |
| Per Sten Sørensen | Founder | 0 companies |