| Revenue | DKK 7,1M | -18% |
| EBITDA | DKK 2,9M | -41% |
| Net profit | DKK 1,8M | -46% |
| Total assets | DKK 5,1M | -33% |
| Equity | DKK 3M | -35% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.393 | 6.882 | 6.175 | 4.995 | 5.867 | 5.022 | 3.948 | 4.857 | 7.308 | 7.069 | 9.060 | 8.584 | 7.063 |
| Staff expenses | -4.504 | -4.055 | -3.888 | -3.506 | -3.294 | -3.457 | -3.111 | -2.963 | -3.307 | -3.356 | -3.477 | -3.631 | -4.148 |
| EBITDA | 4.889 | 2.827 | 2.287 | 1.489 | 2.573 | 1.565 | 837 | 1.894 | 4.002 | 3.714 | 5.584 | 4.953 | 2.914 |
| Depreciation & amort. | -314 | -251 | -216 | -265 | -326 | -397 | -423 | -425 | -518 | -454 | -345 | -468 | -468 |
| EBIT | 4.574 | 2.575 | 2.070 | 1.223 | 2.247 | 1.168 | 414 | 1.469 | 3.484 | 3.259 | 5.239 | 4.485 | 2.447 |
| Net financials | -28 | -54 | -18 | -6 | -7 | -30 | -49 | -78 | -75 | -105 | -88 | -115 | -32 |
| Profit before tax | 4.546 | 2.522 | 2.052 | 1.217 | 2.240 | 1.138 | 365 | 1.391 | 3.408 | 3.154 | 5.150 | 4.370 | 2.415 |
| Tax | 1.140 | 614 | 509 | 276 | 496 | 256 | 87 | 313 | 768 | 700 | 1.136 | 949 | 566 |
| Net profit | 3.406 | 1.908 | 1.543 | 941 | 1.744 | 882 | 278 | 1.078 | 2.641 | 2.455 | 4.015 | 3.421 | 1.849 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.797 | 5.122 | 4.526 | 4.303 | 4.806 | 3.474 | 4.861 | 5.409 | 8.047 | 8.134 | 9.629 | 7.623 | 5.070 |
| Equity | 3.939 | 2.847 | 2.390 | 1.831 | 2.575 | 1.707 | 1.185 | 2.263 | 3.903 | 3.758 | 5.273 | 4.694 | 3.043 |
| Long-term debt | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 68 | 0 | 191 | 221 | 237 | 248 |
| Short-term debt | 3.493 | 1.956 | 1.829 | 2.172 | 1.928 | 1.457 | 3.370 | 2.757 | 3.857 | 3.913 | 3.900 | 2.406 | 1.559 |
| Total debt | 3.528 | 1.956 | 1.829 | 2.172 | 1.928 | 1.457 | 3.370 | 2.825 | 3.857 | 4.104 | 4.121 | 2.643 | 1.806 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MV HOLDING AF 1999 ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Voss Vergara | Management | 0 companies |