| Revenue | DKK 6M | +16% |
| EBITDA | DKK 1,1M | +135% |
| Net profit | DKK 759K | +175% |
| Total assets | DKK 2,8M | -22% |
| Equity | DKK 1,7M | -2% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.591 | 2.826 | 3.318 | 2.585 | 3.487 | 3.886 | 6.503 | 6.496 | 4.548 | 7.436 | 6.919 | 5.540 | 5.190 | 6.000 |
| Staff expenses | -2.540 | -2.738 | -3.263 | -2.511 | -3.115 | -3.269 | -4.120 | -4.514 | -4.171 | -6.031 | -5.576 | -5.066 | -4.705 | -4.859 |
| EBITDA | 50 | 88 | 56 | 74 | 372 | 617 | 2.383 | 1.982 | 373 | 1.397 | 1.340 | 468 | 482 | 1.135 |
| Depreciation & amort. | -34 | -55 | -39 | -62 | -95 | -174 | -165 | -98 | -116 | -159 | -148 | -115 | -128 | -162 |
| EBIT | 16 | 33 | 17 | 12 | 277 | 443 | 2.218 | 1.884 | 256 | 1.238 | 1.192 | 353 | 354 | 973 |
| Net financials | 9 | -6 | -4 | -9 | -6 | -12 | 15 | -8 | -3 | 12 | 7 | -33 | 1 | 5 |
| Profit before tax | 24 | 27 | 13 | 3 | 271 | 431 | 2.233 | 1.877 | 253 | 1.250 | 1.199 | 320 | 354 | 978 |
| Tax | 4 | 7 | 3 | 2 | 45 | 102 | 494 | 418 | 57 | 278 | 265 | 72 | 79 | 218 |
| Net profit | 20 | 20 | 10 | 1 | 225 | 329 | 1.739 | 1.459 | 196 | 972 | 934 | 248 | 276 | 759 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.863 | 1.643 | 2.595 | 2.286 | 2.664 | 2.316 | 4.985 | 5.169 | 4.594 | 5.480 | 3.902 | 3.763 | 3.528 | 2.754 |
| Equity | 685 | 705 | 714 | 716 | 941 | 1.271 | 3.009 | 2.868 | 2.846 | 2.318 | 2.252 | 1.500 | 1.775 | 1.734 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 317 | 0 | 0 | 74 | 94 | 199 |
| Short-term debt | 1.178 | 938 | 1.881 | 1.570 | 1.723 | 1.045 | 1.975 | 2.301 | 1.431 | 3.162 | 1.650 | 2.189 | 1.659 | 821 |
| Total debt | 1.178 | 938 | 1.881 | 1.570 | 1.723 | 1.045 | 1.975 | 2.301 | 1.747 | 3.162 | 1.650 | 2.263 | 1.753 | 1.020 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 2002 | — | — |
PM Founder | Founder | 2001 | — | — |
LN Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MULTI ENTREPRISE HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Wann Petersen | Management | 0 companies |
| Per Malthe Klemmensen Jensen | Founder | 0 companies |
| Leif Nielsen | Audit | 0 companies |