| Revenue | DKK 6,9M | -11% |
| EBITDA | DKK 4,7M | -19% |
| Net profit | DKK 3,2M | -18% |
| Total assets | DKK 33,2M | +3% |
| Equity | DKK 13,3M | +10% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.228 | 1.904 | 2.679 | 2.232 | 3.643 | 3.543 | 4.016 | 4.585 | 6.622 | 5.376 | 1.409 | 7.173 | 7.730 | 6.854 |
| Staff expenses | -1.216 | -941 | -1.119 | -1.134 | -1.298 | -1.684 | -1.769 | -1.431 | -1.651 | -1.693 | -1.654 | -1.903 | -1.864 | -2.111 |
| EBITDA | 950 | 845 | 1.481 | 1.033 | 2.113 | 1.837 | 2.247 | 3.154 | 4.971 | 3.683 | -245 | 5.270 | 5.867 | 4.743 |
| Depreciation & amort. | -0 | -0 | -304 | -304 | -323 | -417 | -306 | -266 | -266 | -262 | -259 | -259 | -259 | -259 |
| EBIT | 950 | 845 | 1.177 | 729 | 1.789 | 1.420 | 1.940 | 2.887 | 4.705 | 3.421 | -504 | 5.011 | 5.607 | 4.484 |
| Net financials | -441 | -749 | -341 | -399 | -297 | -398 | -262 | -363 | -286 | -278 | -343 | -626 | -578 | -339 |
| Profit before tax | 509 | 97 | 835 | 1.170 | 1.492 | 1.022 | 1.678 | 2.525 | 4.418 | 3.143 | -847 | 4.384 | 5.029 | 4.146 |
| Tax | 154 | 143 | 188 | 230 | 330 | 188 | 359 | 566 | 980 | 695 | -180 | 992 | 1.114 | 937 |
| Net profit | 356 | -47 | 648 | 940 | 1.163 | 834 | 1.319 | 1.958 | 3.438 | 2.448 | -667 | 3.392 | 3.915 | 3.209 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.514 | 10.462 | 15.175 | 15.294 | 14.917 | 10.811 | 9.560 | 13.324 | 15.198 | 16.562 | 20.190 | 23.257 | 32.223 | 33.207 |
| Equity | — | 2.189 | 3.082 | 2.173 | 1.911 | 2.744 | 2.061 | 3.519 | 5.958 | 7.406 | 6.738 | 10.131 | 12.046 | 13.255 |
| Long-term debt | 4.650 | 4.650 | 2.289 | 2.175 | 2.208 | 993 | 568 | 59 | 0 | 0 | 0 | 0 | 0 | 19.856 |
| Short-term debt | 6.563 | 8.506 | 8.846 | 9.899 | 9.813 | 6.523 | 6.442 | 9.288 | 8.869 | 8.842 | 13.318 | 12.927 | 20.028 | 19.856 |
| Total debt | 11.213 | 13.156 | 11.135 | 12.075 | 12.020 | 7.516 | 7.010 | 9.347 | 8.869 | 8.842 | 13.318 | 12.927 | 20.028 | 39.711 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2026 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
JP Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DK INTERNATIONAL CARE A/S | Company | 100.0% | 100.0% | 2026 |
FUDAN ApS | Company | 25.0% | 25.0% | 2025 |
| Individual | 25.0% | 25.0% | 2018 | |
| Individual | 20.0% | 20.0% | 2018 | |
JP Trampe Holding ApS | Company | 33.3% | 33.3% | 2000 |
| Individual | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Petersen | Management | 0 companies |
| Mike Sauerberg | Chief Executive Officer | 0 companies |
| Johan Philip Trampe | Founder | 0 companies |