| Revenue | DKK 686K | -41% |
| EBITDA | DKK 203K | +47% |
| Net profit | DKK -233K | +4% |
| Total assets | DKK 13,1M | +6% |
| Equity | DKK 4,6M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.111 | 1.109 | -820 | 201 | -172 | 871 | 760 | 984 | 966 | 1.089 | 1.055 | 1.131 | 1.164 | 686 |
| Staff expenses | -712 | -733 | -705 | -708 | -473 | -412 | -344 | -305 | -316 | -313 | -331 | -326 | -338 | -331 |
| EBITDA | 399 | 376 | -1.525 | -508 | -645 | 460 | 416 | 679 | 651 | 776 | 724 | 681 | 139 | 203 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -13 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 399 | 376 | -1.525 | -508 | -645 | 460 | 403 | 666 | 651 | 776 | 724 | 681 | 139 | 203 |
| Net financials | -37 | -41 | -50 | -90 | -73 | -78 | -282 | -197 | -177 | -167 | -1 | -373 | -378 | -436 |
| Profit before tax | 362 | 335 | -1.575 | -597 | -718 | 382 | 121 | 469 | 473 | 609 | 723 | 307 | -239 | -233 |
| Tax | 91 | 85 | -346 | -131 | -0 | -80 | -26 | -3 | -41 | -8 | 159 | 68 | 4 | -0 |
| Net profit | 271 | 251 | -1.229 | -466 | -718 | 462 | 147 | 472 | 514 | 617 | 564 | 240 | -242 | -233 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.668 | 7.663 | 7.029 | 7.633 | 8.077 | 9.379 | 8.864 | 9.029 | 9.214 | 9.703 | 10.019 | 11.654 | 12.364 | 13.121 |
| Equity | 4.558 | 4.809 | 3.580 | 3.114 | 2.396 | 2.857 | 2.650 | 3.122 | 3.636 | 4.253 | 4.817 | 5.057 | 4.815 | 4.582 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 5.990 | 5.690 | 4.868 | 3.858 | 4.537 | 5.812 | 6.748 | 7.738 |
| Short-term debt | 2.109 | 2.854 | 3.449 | 4.520 | 5.682 | 6.522 | 224 | 216 | 709 | 1.591 | 665 | 785 | 527 | 526 |
| Total debt | 2.109 | 2.854 | 3.449 | 4.520 | 5.682 | 6.522 | 6.214 | 5.907 | 5.577 | 5.449 | 5.201 | 6.597 | 7.275 | 8.264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2002 | |
| Individual | 10.0% | 10.0% | 2002 | |
| Individual | 10.0% | 10.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Vihlmann Jensen | Management | 0 companies |
| Bo Brøgger Larsen | Board of Directors | 0 companies |