| Revenue | DKK 9,1M | +1% |
| EBITDA | DKK 3,1M | -2% |
| Net profit | DKK 2,4M | -2% |
| Total assets | DKK 5,8M | +47% |
| Equity | DKK 4,2M | +55% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.923 | 6.808 | 6.964 | 6.838 | 7.064 | 6.618 | 6.342 | 6.727 | 4.973 | 2.032 | 6.808 | 9.139 | 8.953 | 9.051 |
| Staff expenses | -4.319 | -4.483 | -4.556 | -4.837 | -4.921 | -4.800 | -5.142 | -5.473 | -5.010 | -3.914 | -5.001 | -5.252 | -5.512 | -5.715 |
| EBITDA | 1.604 | 2.325 | 2.408 | 2.000 | 2.143 | 1.818 | 1.200 | 1.254 | -37 | -2.013 | 1.562 | 3.583 | 3.190 | 3.122 |
| Depreciation & amort. | -130 | 160 | 163 | 198 | 231 | -223 | -192 | -192 | -73 | -54 | -74 | -66 | -57 | -51 |
| EBIT | 1.473 | 2.165 | 2.246 | 1.802 | 1.911 | 1.595 | 1.009 | 1.062 | -110 | -2.067 | 1.488 | 3.517 | 3.134 | 3.070 |
| Net financials | 180 | 104 | 373 | 3.253 | -46 | -285 | 1.087 | 450 | -680 | -12 | -61 | -33 | -2 | 7 |
| Profit before tax | 1.654 | — | 2.619 | 5.055 | 1.865 | 1.309 | 2.095 | 1.511 | -789 | -2.079 | 1.427 | 3.484 | 3.132 | 3.077 |
| Tax | 441 | 588 | 678 | 576 | 402 | 339 | 315 | 86 | -161 | -456 | 317 | 771 | 694 | 684 |
| Net profit | 1.213 | 1.680 | 1.940 | 4.479 | 1.462 | 971 | 1.781 | 1.425 | -629 | -1.623 | 1.110 | 2.713 | 2.437 | 2.393 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.483 | 7.440 | 7.633 | 10.840 | 8.652 | 9.537 | 11.099 | 12.304 | 2.790 | 1.901 | 2.939 | 3.596 | 3.928 | 5.756 |
| Equity | 5.025 | — | 5.645 | 9.124 | 7.186 | 7.857 | 9.535 | 10.854 | 70 | -1.553 | -443 | 2.270 | 2.707 | 4.201 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.978 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.138 | 1.364 | 1.594 | 1.298 | 1.057 | 1.256 | 1.121 | 1.256 | 2.720 | 1.476 | 3.382 | 1.326 | 1.221 | 1.556 |
| Total debt | 1.138 | 1.364 | 1.594 | 1.298 | 1.057 | 1.256 | 1.121 | 1.256 | 2.720 | 3.454 | 3.382 | 1.326 | 1.221 | 1.556 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Founder | Founder | 1993 | — | — |
XN Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Marton Holding ApS | Company | 90.0% | 90.0% | 2022 |
Zubrin Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 100.0% | 100.0% | 1998 | |
Annimar Holding ApS | Company | 100.0% | 100.0% | 2018 |
Alex Bjørlig Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Marie Poulsen | Founder | 0 companies |
| Xenia Norre Rasmussen | Management | 0 companies |