| Revenue | DKK 3,2M | -12% |
| EBITDA | DKK 608K | +248% |
| Net profit | DKK 461K | +481% |
| Total assets | DKK 2,3M | +22% |
| Equity | DKK 1,8M | +35% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.036 | 3.479 | 3.562 | 3.329 | 3.338 | 3.330 | 3.183 | 3.489 | 3.675 | 3.765 | 3.346 | 3.548 | 3.604 | 3.188 |
| Staff expenses | -2.994 | -3.024 | -2.851 | -3.100 | -3.028 | -3.125 | -2.698 | -3.235 | -3.315 | -3.449 | -3.207 | -3.199 | -3.429 | -2.580 |
| EBITDA | 1.042 | 425 | 702 | 151 | 311 | 205 | 485 | 254 | 360 | 316 | 139 | 331 | 175 | 608 |
| Depreciation & amort. | -491 | -323 | -254 | -263 | -194 | -127 | -155 | -149 | -145 | -110 | -121 | -150 | -70 | -10 |
| EBIT | 551 | 103 | 448 | -112 | 116 | 78 | 330 | 105 | 215 | 207 | 18 | 181 | 105 | 598 |
| Net financials | -14 | 25 | 30 | 37 | 33 | -3 | -12 | -5 | -9 | -10 | -25 | -37 | 0 | -1 |
| Profit before tax | 537 | 127 | 478 | -75 | 149 | 75 | 318 | 100 | 206 | 196 | -7 | 144 | 105 | 597 |
| Tax | 160 | 33 | 128 | 23 | 33 | 11 | 66 | 25 | 30 | 38 | 0 | 35 | 26 | 136 |
| Net profit | 377 | 94 | 350 | -98 | 116 | 64 | 252 | 76 | 176 | 158 | -7 | 109 | 79 | 461 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.996 | 3.831 | 3.958 | 3.761 | 3.882 | 2.525 | 2.526 | 2.404 | 2.819 | 2.660 | 2.408 | 1.955 | 1.871 | 2.280 |
| Equity | 2.798 | 2.795 | 3.047 | 2.848 | 2.964 | 1.129 | 1.381 | 1.206 | 1.308 | 1.290 | 1.133 | 1.242 | 1.321 | 1.783 |
| Long-term debt | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 103 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.137 | 1.021 | 911 | 912 | 918 | 1.397 | 1.145 | 1.094 | 1.512 | 1.367 | 1.269 | 700 | 541 | 483 |
| Total debt | 1.142 | 1.021 | 911 | 912 | 918 | 1.397 | 1.145 | 1.198 | 1.512 | 1.367 | 1.269 | 700 | 541 | 483 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 1994 | — | — |
| Audit | 1994 | — | — | |
LA Founder | Founder | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAVIRA INVEST ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lund Rasmussen | Management | 0 companies |
| Revisionsfirmaet A. Mathiasen/ Knud E. Rasmussen, Statsaut revisorer | Audit | 0 companies |
| Lars Arberg | Founder | 0 companies |