| Revenue | DKK 1,9M | +36% |
| EBITDA | DKK 251K | +157% |
| Net profit | DKK 1,7M | +150% |
| Total assets | DKK 10,4M | +39% |
| Equity | DKK 7,8M | +17% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.798 | 3.298 | 3.432 | 3.295 | 5.169 | 6.562 | 5.038 | 5.126 | 6.025 | 18.196 | 6.434 | 1.367 | 1.853 |
| Staff expenses | -2.763 | -2.772 | -2.834 | -2.821 | -2.723 | -3.150 | -3.089 | -3.262 | -3.088 | -1.867 | -1.716 | -1.773 | -1.602 |
| EBITDA | 35 | 526 | 598 | 474 | 2.446 | 3.412 | 1.949 | 1.864 | 2.936 | 16.329 | 4.718 | -439 | 251 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -42 | -42 | -42 | -42 | -0 |
| EBIT | 35 | 526 | 598 | 474 | 2.446 | 3.412 | 1.949 | 1.860 | 2.895 | 16.287 | 4.676 | -481 | 251 |
| Net financials | -202 | -436 | 61 | 247 | -77 | -943 | 270 | 343 | -872 | 1.565 | 6.009 | 1.123 | 1.318 |
| Profit before tax | -166 | 90 | 659 | 721 | 2.369 | 2.470 | 2.219 | 2.203 | 2.023 | 17.852 | 10.685 | 642 | 1.569 |
| Tax | 19 | 44 | 177 | 183 | 540 | 557 | 487 | 420 | 359 | 3.842 | 1.643 | -22 | -93 |
| Net profit | -186 | 45 | 481 | 538 | 1.829 | 1.912 | 1.732 | 1.783 | 1.664 | 14.011 | 9.042 | 664 | 1.662 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.107 | 6.799 | 8.293 | 8.882 | 9.857 | 10.921 | 15.973 | 17.460 | 16.100 | 46.889 | 15.755 | 7.469 | 10.353 |
| Equity | 1.468 | 1.513 | 1.995 | 2.435 | 4.163 | 5.973 | 7.599 | 9.274 | 9.925 | 20.935 | 11.977 | 6.641 | 7.803 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.640 | 5.286 | 6.298 | 6.448 | 5.694 | 4.948 | 8.375 | 8.168 | 6.153 | 25.930 | 3.756 | 827 | 2.550 |
| Total debt | 6.640 | 5.286 | 6.298 | 6.448 | 5.694 | 4.948 | 8.375 | 8.168 | 6.153 | 25.930 | 3.756 | 827 | 2.550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2007 | — | — |
NM Management | Management | 2000 | — | — |
KM Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Niclas Munk Holding ApS | Company | 50.0% | 50.0% | 2020 |
MVEDSTED HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Vedsted | Management | 0 companies |
| Niclas Munk | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Sami Mäkinen | Chairman | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |