| Revenue | DKK 56K | -98% |
| EBITDA | DKK -192K | -116% |
| Net profit | DKK -144K | -115% |
| Total assets | DKK 369K | -82% |
| Equity | DKK 99K | -94% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 960 | 966 | 816 | 1.016 | 1.564 | 1.318 | 2.364 | 2.289 | 1.688 | 1.945 | 2.583 | 3.139 | 2.512 | 56 |
| Staff expenses | -792 | -780 | -814 | -920 | -1.143 | -1.507 | -1.730 | -1.823 | -1.496 | -1.700 | -2.291 | -2.016 | -1.284 | -248 |
| EBITDA | 168 | 186 | 2 | 96 | 420 | -189 | 634 | 466 | 192 | 245 | 292 | 1.123 | 1.228 | -192 |
| Depreciation & amort. | -17 | -25 | -6 | -6 | -4 | -58 | -58 | -80 | -129 | -130 | -60 | -66 | -17 | -0 |
| EBIT | 150 | 161 | -4 | 90 | 416 | -247 | 576 | 387 | 63 | 115 | 232 | 1.057 | 1.211 | -192 |
| Net financials | -23 | -20 | -11 | -8 | -15 | -28 | -30 | -41 | -44 | -59 | -45 | -32 | -1 | 1 |
| Profit before tax | 128 | 141 | -15 | 82 | 402 | -275 | 547 | 346 | 19 | 55 | 187 | 1.025 | 1.210 | -185 |
| Tax | 33 | 38 | 6 | 19 | 89 | -14 | 77 | 76 | 5 | 12 | 42 | 227 | 267 | -41 |
| Net profit | 95 | 103 | -22 | 63 | 312 | -261 | 470 | 270 | 14 | 43 | 145 | 797 | 943 | -144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 810 | 618 | 629 | 747 | 1.713 | 1.420 | 1.999 | 2.148 | 1.850 | 1.791 | 2.202 | 2.217 | 2.089 | 369 |
| Equity | 168 | 271 | 249 | 312 | 625 | 264 | 734 | 770 | 214 | 257 | 402 | 1.200 | 1.643 | 99 |
| Long-term debt | 138 | 101 | 0 | 0 | 595 | 595 | 445 | 501 | 42 | 42 | 71 | 324 | 30 | 239 |
| Short-term debt | 642 | 347 | 380 | 435 | 479 | 561 | 807 | 838 | 1.550 | 1.431 | 1.656 | 650 | 136 | 31 |
| Total debt | 642 | 347 | 380 | 435 | 1.074 | 1.156 | 1.252 | 1.340 | 1.592 | 1.474 | 1.726 | 974 | 167 | 270 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 1999 | — | — |
US Management | Management | 1996 | — | — |
ET | Audit | 1996 | — | — |
EL Management | Management | 2002 | — | — |
| Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MALY HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Peer Rahbæk | Management | 0 companies |
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Erik Lysemose | Management | 0 companies |
| Revisionsfirmaet A. Mathiasen/ Knud E. Rasmussen, Statsaut revisorer | Audit | 0 companies |
| Bent Ove Larsen | Board of Directors | 0 companies |
| John Lund | Chairman | 0 companies |
| Marianne Stougaard Lysemose | Chairman | 0 companies |
| Poul Erik Lysemose | Board of Directors | 0 companies |
| Arne Stougaard Baunbæk | Chairman | 0 companies |
| Carsten Hedegaard Jørgensen | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |