| Revenue | DKK 1M | +9% |
| EBITDA | DKK -561K | -232% |
| Net profit | DKK -1,2M | -284% |
| Total assets | DKK 18,2M | +59% |
| Equity | DKK 319K | -79% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 852 | 810 | — | — | 1.380 | 1.202 | 1.057 | 697 | 442 | 969 | 1.093 | 701 | 959 | 1.043 |
| Staff expenses | -347 | -415 | -0 | -0 | -442 | -322 | -386 | -188 | -192 | -197 | -198 | -306 | -535 | -1.604 |
| EBITDA | 505 | 395 | 0 | 0 | 938 | 880 | 672 | 509 | 250 | 772 | 895 | 395 | 424 | -561 |
| Depreciation & amort. | -136 | -158 | -0 | -0 | -190 | -175 | -191 | -184 | -175 | -162 | -166 | -167 | -167 | -268 |
| EBIT | 369 | 237 | 0 | 0 | 748 | 705 | 481 | 325 | 75 | 610 | 730 | 228 | 257 | -829 |
| Net financials | -483 | -407 | 0 | 0 | -295 | -250 | -299 | -292 | -260 | -282 | -283 | -337 | -449 | -351 |
| Profit before tax | -114 | -170 | 0 | 0 | 452 | 455 | 182 | 33 | -184 | 328 | 446 | -109 | -192 | -1.180 |
| Tax | -28 | -45 | -0 | -0 | 134 | 107 | 375 | 45 | 3 | 102 | 139 | -127 | 115 | -0 |
| Net profit | -86 | -126 | 0 | 0 | 318 | 348 | -193 | -11 | -187 | 226 | 307 | 18 | -307 | -1.180 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.088 | 12.910 | 0 | 0 | 9.781 | 10.590 | 10.930 | 10.883 | 10.983 | 11.340 | 11.068 | 10.991 | 11.436 | 18.202 |
| Equity | 2.892 | 2.766 | 0 | 0 | 1.298 | 1.646 | 1.453 | 1.442 | 1.255 | 1.481 | 1.788 | 1.806 | 1.499 | 319 |
| Long-term debt | 8.023 | 8.300 | 0 | 0 | 6.295 | 7.258 | 6.815 | 6.346 | 7.630 | 7.284 | 7.745 | 8.419 | 8.509 | 17.011 |
| Short-term debt | 1.791 | 1.507 | 0 | 0 | 2.187 | 1.685 | 2.662 | 3.095 | 2.099 | 2.575 | 1.536 | 765 | 1.428 | 873 |
| Total debt | 9.815 | 9.807 | 0 | 0 | 8.482 | 8.944 | 9.476 | 9.442 | 9.729 | 9.860 | 9.281 | 9.185 | 9.937 | 17.884 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ND Founder | Founder | 2000 | — | — |
LK Founder | Founder | 2000 | — | — |
AL Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DYRVED HOLDING ApS | Company | 33.3% | 66.7% | 2000 |
DM Holding 2025 ApS | Company | 25.0% | 5.0% | 2025 |
Dyrved M Holding ApS | Company | 25.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Dyrved Møller | Founder | 0 companies |
| Lars Kristensen | Founder | 0 companies |
| Alex Langhoff Møller | Management | 0 companies |