| Revenue | DKK 2,8M | +62% |
| EBITDA | DKK 2,8M | +62% |
| Net profit | DKK 2,1M | +63% |
| Total assets | DKK 25,7M | +0% |
| Equity | DKK 25,1M | +9% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.361 | 4.521 | 7.948 | 7.552 | 9.883 | 6.566 | 6.335 | 7.415 | 1.446 | 1.327 | 1.380 | 1.862 | 1.727 | 2.788 |
| Staff expenses | -2.103 | -2.770 | -4.345 | -4.286 | -5.201 | -4.325 | -3.964 | -4.392 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.258 | 1.752 | 3.603 | 3.266 | 4.683 | 2.241 | 2.372 | 3.022 | 1.446 | 1.327 | 1.380 | 1.862 | 1.727 | 2.788 |
| Depreciation & amort. | -47 | -92 | -168 | -241 | -312 | -412 | -399 | -351 | -194 | -218 | -224 | -256 | -256 | -248 |
| EBIT | 1.211 | 1.660 | 3.435 | 3.025 | 4.371 | 1.829 | 1.973 | 2.672 | 1.252 | 1.108 | 1.156 | 1.606 | 1.470 | 2.540 |
| Net financials | -174 | -165 | -209 | -189 | 0 | -14 | -96 | -127 | 705 | 1.910 | 662 | 275 | 146 | 101 |
| Profit before tax | 1.037 | 1.495 | 3.225 | 2.836 | 4.249 | 1.815 | 1.877 | 2.545 | 1.957 | 3.019 | 1.818 | 1.881 | 1.616 | 2.641 |
| Tax | 260 | 418 | 782 | 665 | 939 | 397 | 416 | 565 | 340 | 227 | 236 | 290 | 321 | 535 |
| Net profit | 777 | 1.077 | 2.443 | 2.171 | 3.310 | 1.419 | 1.461 | 1.980 | 1.617 | 2.792 | 1.582 | 1.591 | 1.296 | 2.106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.832 | 7.821 | 10.212 | 13.147 | 14.026 | 19.092 | 20.317 | 29.090 | 30.159 | 31.927 | 32.601 | 28.264 | 25.584 | 25.659 |
| Equity | 15 | 1.092 | 3.535 | 5.702 | 9.013 | 10.450 | 11.911 | 13.891 | 16.164 | 18.843 | 20.310 | 21.784 | 23.080 | 25.052 |
| Long-term debt | 4.463 | 3.339 | 5.821 | 6.399 | 3.619 | 7.614 | 7.244 | 12.454 | 11.870 | 11.191 | 10.650 | 5.407 | 1.806 | 0 |
| Short-term debt | 354 | 3.389 | 855 | 1.046 | 1.394 | 1.028 | 1.162 | 2.745 | 2.125 | 1.893 | 1.640 | 1.074 | 698 | 608 |
| Total debt | 4.817 | 6.728 | 6.676 | 7.445 | 5.013 | 8.642 | 8.406 | 15.199 | 13.995 | 13.084 | 12.291 | 6.480 | 2.503 | 608 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2002 | — | — |
PH Management | Management | 1998 | — | — |
CR Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Glaring | Management | 0 companies |
| Peter Henrik Nelson Eghave | Management | 0 companies |
| CENSOR REVISION ApS | Audit | 0 companies |
| Sarah Penelope Thorup | Chairman | 0 companies |
| Peter Hesselholt | Board of Directors | 0 companies |
| Thor Thorup | Board of Directors | 0 companies |
| Jens Christian Zøfting-Larsen | Board of Directors | 0 companies |