| Revenue | DKK 1,6M | +5% |
| EBITDA | DKK 110K | +31% |
| Net profit | DKK 81K | +36% |
| Total assets | DKK 1,4M | -3% |
| Equity | DKK 161K | +100% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 56 | -16 | 472 | 1.676 | 1.755 | 1.592 | 1.205 | 1.153 | 1.342 | 1.559 | 1.559 | 1.540 | 1.519 | 1.593 |
| Staff expenses | -63 | -0 | -396 | -1.576 | -1.682 | -1.568 | -1.161 | -1.111 | -1.321 | -1.525 | -1.493 | -1.455 | -1.433 | -1.480 |
| EBITDA | -8 | -16 | 76 | 100 | 73 | 24 | 43 | 43 | 21 | 34 | 66 | 85 | 84 | 110 |
| Depreciation & amort. | -0 | -0 | -1 | -1 | -1 | -1 | -3 | -4 | -4 | -2 | -2 | -2 | -2 | -2 |
| EBIT | -8 | -16 | 74 | 98 | 72 | 23 | 40 | 39 | 17 | 31 | 63 | 83 | 82 | 108 |
| Net financials | -22 | -19 | -13 | -21 | -24 | -10 | -3 | -4 | -8 | -5 | -3 | -10 | -2 | 1 |
| Profit before tax | -30 | -35 | 62 | 77 | 47 | 13 | 38 | 35 | 9 | 26 | 60 | 73 | 80 | 109 |
| Tax | -0 | -0 | -0 | -0 | -24 | 9 | 10 | 10 | 3 | 9 | 15 | 21 | 21 | 28 |
| Net profit | -30 | -141 | 62 | 99 | 74 | 4 | 28 | 25 | 6 | 17 | 46 | 52 | 59 | 81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28 | 2 | 378 | 956 | 1.104 | 1.238 | 1.236 | 1.309 | 1.537 | 1.634 | 1.926 | 1.488 | 1.425 | 1.387 |
| Equity | -250 | -391 | -329 | -230 | -157 | -153 | -125 | -100 | -94 | -77 | -31 | 21 | 80 | 161 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 278 | 393 | 707 | 1.186 | 1.261 | 1.391 | 1.361 | 1.409 | 1.631 | 1.711 | 1.957 | 1.467 | 1.344 | 1.226 |
| Total debt | 278 | 393 | 707 | 1.186 | 1.261 | 1.391 | 1.361 | 1.409 | 1.631 | 1.711 | 1.957 | 1.467 | 1.344 | 1.226 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LP Management | Management | 2014 | — | — |
AN Management | Management | 2000 | — | — |
JP Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAMI INVEST ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Poulsen | Management | 0 companies |
| Alan Nygaard Thomsen | Management | 0 companies |
| Jørgen Poulsen | Management | 0 companies |