| Revenue | DKK 1,6M | -27% |
| EBITDA | DKK 48K | +391% |
| Net profit | DKK 5K | +108% |
| Total assets | DKK 1,6M | +4% |
| Equity | DKK 923K | +1% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.198 | 1.241 | 1.349 | 1.384 | 1.510 | 1.743 | 1.996 | 2.121 | 2.506 | 2.979 | 3.039 | 2.801 | 2.131 | 1.557 |
| Staff expenses | -1.089 | -1.102 | -1.014 | -1.052 | -1.199 | -1.446 | -1.791 | -1.986 | -2.425 | -2.661 | -2.876 | -2.510 | -2.121 | -1.510 |
| EBITDA | -17 | 139 | 335 | 332 | 311 | 297 | 204 | 134 | 81 | 318 | 163 | 291 | 10 | 48 |
| Depreciation & amort. | -0 | -132 | -134 | -124 | -67 | -126 | -188 | -199 | -201 | -212 | -188 | -137 | -117 | -87 |
| EBIT | -17 | 7 | 201 | 208 | 244 | 172 | 16 | -64 | -120 | 106 | -25 | 154 | -107 | -39 |
| Net financials | -35 | -36 | -10 | -33 | -27 | -31 | -47 | 40 | -41 | 35 | -69 | -60 | 20 | 42 |
| Profit before tax | -52 | -24 | 191 | 175 | 216 | 140 | -31 | -25 | -161 | 141 | -94 | 94 | -87 | 9 |
| Tax | -20 | 3 | 29 | 49 | 29 | 44 | -6 | -5 | -35 | 32 | -21 | 21 | -19 | 3 |
| Net profit | -32 | -26 | 162 | 126 | 187 | 96 | -25 | -19 | -125 | 109 | -73 | 73 | -68 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.001 | 2.977 | 3.119 | 3.353 | 3.059 | 3.365 | 2.781 | 2.503 | 3.724 | 2.399 | 4.180 | 4.655 | 1.514 | 1.571 |
| Equity | — | 924 | 1.086 | 1.212 | 1.400 | 1.496 | 1.471 | 1.452 | 1.327 | 1.436 | 912 | 985 | 917 | 923 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.203 | 2.052 | 2.033 | 2.141 | 1.659 | 1.821 | 1.252 | 989 | 2.370 | 909 | 3.244 | 3.659 | 596 | 648 |
| Total debt | 2.203 | 2.052 | 2.033 | 2.141 | 1.659 | 1.821 | 1.252 | 989 | 2.370 | 909 | 3.244 | 3.659 | 596 | 648 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BORREBY MØLLEGAARD ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Dawn Marie Williamson | Management | 0 companies |