| Revenue | DKK 1,8M | -44% |
| EBITDA | DKK -4,2M | +56% |
| Net profit | DKK -3,3M | +59% |
| Total assets | DKK 30,3M | -54% |
| Equity | DKK 13,4M | -41% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.477 | 2.544 | 3.189 | 2.893 | 2.945 | 2.879 | 3.108 | 3.279 | 3.220 | 2.900 | 3.132 | 2.727 | 3.225 | 1.811 |
| Staff expenses | -523 | -572 | -683 | -2.429 | -966 | -719 | -616 | -668 | -708 | -714 | -536 | -538 | -876 | -683 |
| EBITDA | 585 | 5.870 | 1.313 | 4.710 | 1.979 | 2.160 | 4.941 | 4.880 | 7.873 | 2.728 | 3.885 | 4.608 | -9.482 | -4.154 |
| Depreciation & amort. | 131 | 98 | -97 | -188 | -81 | -152 | -135 | -127 | -105 | -95 | -40 | -22 | -2 | -44 |
| EBIT | 453 | 5.773 | 1.216 | 4.522 | 1.898 | 2.008 | 4.806 | 4.753 | 7.768 | 2.633 | 3.846 | 4.586 | -9.484 | -4.199 |
| Net financials | -976 | -737 | -677 | -587 | -550 | -605 | -1.079 | -899 | -811 | -778 | -608 | -513 | -825 | -5.327 |
| Profit before tax | -267 | 5.035 | 539 | 3.935 | 1.349 | 1.403 | 3.728 | 3.854 | 6.957 | 1.855 | 3.238 | 4.073 | -10.310 | -4.244 |
| Tax | 128 | 254 | 164 | 930 | 296 | 311 | 822 | 851 | 1.534 | 413 | 712 | 900 | -2.305 | -938 |
| Net profit | -395 | 4.782 | 375 | 3.004 | 1.052 | 1.092 | 2.905 | 3.003 | 5.424 | 1.443 | 2.526 | 3.172 | -8.004 | -3.306 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 57.338 | 59.766 | 72.903 | 70.988 | 69.556 | 65.886 | 68.099 | 70.282 | 75.391 | 75.549 | 77.341 | 79.073 | 66.069 | 30.278 |
| Equity | 24.789 | 29.571 | 29.946 | 32.950 | 35.020 | 32.113 | 18.518 | 20.921 | 25.545 | 26.338 | 28.464 | 31.036 | 22.732 | 13.426 |
| Long-term debt | 21.697 | 20.312 | 33.459 | 27.456 | 25.368 | 24.573 | 39.722 | 38.882 | 38.041 | 37.152 | 37.105 | 36.275 | 34.336 | 5.930 |
| Short-term debt | 3.719 | 2.501 | 2.377 | 3.802 | 2.136 | 2.202 | 2.379 | 2.502 | 2.631 | 2.776 | 2.210 | 1.667 | 2.562 | 9.836 |
| Total debt | 25.417 | 22.813 | 35.836 | 31.258 | 27.505 | 26.775 | 42.101 | 41.384 | 40.673 | 39.928 | 39.315 | 37.942 | 36.897 | 15.766 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1999 | — | — |
JJ Audit | Audit | 2010 | — | — |
TM Management | Management | 1999 | — | — |
HB Management | Management | 2013 | — | — |
MM Management | Management | 2005 | — | — |
HA Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Micho Holding ApS | Company | 100.0% | 100.0% | 2017 |
HMFC HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jan Juul Buskbjerg | Audit | 0 companies |
| Tage Møller Andersen | Management | 0 companies |
| Helle Bredkjær | Management | 0 companies |
| Michael Møller Andersen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |