| Revenue | DKK -1,8M | -361% |
| EBITDA | DKK -9,7M | -32% |
| Net profit | DKK -7,6M | -32% |
| Total assets | DKK 4,8M | +26% |
| Equity | DKK 976K | +181% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23 | 1.070 | 1.976 | 2.846 | 2.418 | 2.802 | 3.819 | 6.119 | 10.712 | 15.039 | 7.971 | 697 | -1.818 |
| Staff expenses | -394 | -845 | -1.319 | -1.751 | -1.910 | -2.460 | -3.574 | -5.705 | -7.095 | -10.404 | -10.502 | -8.079 | -7.928 |
| EBITDA | -417 | 225 | 657 | 1.095 | 508 | 342 | 245 | 414 | 3.618 | 4.635 | -2.592 | -7.382 | -9.746 |
| Depreciation & amort. | -0 | -19 | -32 | -32 | -36 | -48 | -32 | -19 | -22 | -35 | -4 | -0 | -0 |
| EBIT | -417 | 206 | 625 | 1.063 | 473 | 294 | 213 | 396 | 3.596 | 4.600 | -2.596 | -7.382 | -9.746 |
| Net financials | 144 | 49 | 107 | 140 | 115 | 52 | 2 | -301 | -117 | 146 | -92 | -16 | 15 |
| Profit before tax | -273 | 256 | 732 | 1.203 | 588 | 346 | 214 | 94 | 3.479 | 4.746 | -2.687 | -7.398 | -9.731 |
| Tax | -67 | 67 | 186 | 285 | 146 | 87 | 57 | 17 | 789 | 1.068 | -579 | -1.627 | -2.121 |
| Net profit | -205 | 189 | 546 | 918 | 442 | 259 | 157 | 77 | 2.690 | 3.678 | -2.109 | -5.772 | -7.610 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.698 | 2.178 | 2.564 | 3.687 | 2.681 | 3.752 | 4.462 | 5.257 | 14.616 | 14.696 | 9.159 | 3.831 | 4.820 |
| Equity | 941 | 1.130 | 1.676 | 2.594 | 1.442 | 1.259 | 1.157 | 1.077 | 3.690 | 6.678 | 4.569 | -1.202 | 976 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205 | 557 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.757 | 1.045 | 885 | 1.091 | 1.235 | 2.489 | 3.303 | 3.975 | 10.362 | 8.006 | 4.590 | 5.034 | 3.844 |
| Total debt | 1.757 | 1.045 | 885 | 1.091 | 1.235 | 2.489 | 3.303 | 4.180 | 10.919 | 8.006 | 4.590 | 5.034 | 3.844 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2003 | — | — |
ME Management | Management | 2022 | — | — |
TW Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAXIMUS HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Mors Vestergaard | Management | 0 companies |
| Morten Enevold Vestergaard | Management | 0 companies |
| Torben Winther Fabrin | Founder | 0 companies |