| Revenue | DKK 3,6M | -6037% |
| EBITDA | DKK -814K | -1253% |
| Net profit | DKK 56,2M | +34% |
| Total assets | DKK 312,7M | +18% |
| Equity | DKK 311,5M | +19% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -40 | -12 | -41 | — | 741 | -651 | -478 | 128 | 200 | -83 | -64 | -60 | 3.571 |
| Staff expenses | -0 | -0 | -0 | -0 | -970 | -40 | -451 | -0 | -1.140 | -0 | -0 | -0 | -4.385 |
| EBITDA | -40 | -12 | -41 | -145 | -228 | -691 | -928 | -730 | -952 | -113 | -72 | -60 | -814 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -40 | -12 | -41 | -145 | -228 | -691 | -928 | -730 | -952 | -113 | -72 | -60 | -814 |
| Net financials | 5.734 | 14.253 | 15.096 | 24.898 | 17.564 | 39.269 | 63.155 | 15.600 | 35.426 | 42.720 | 4.551 | 45.013 | 60.280 |
| Profit before tax | 5.693 | 14.241 | 15.055 | 24.753 | 17.335 | 38.578 | 62.227 | 14.870 | 34.475 | 42.607 | 4.479 | 44.953 | 59.466 |
| Tax | 70 | 21 | 173 | 87 | 89 | 49 | -540 | 1.851 | 3.836 | 5.424 | -4.807 | 3.092 | 3.226 |
| Net profit | 5.623 | 14.220 | 14.883 | 24.665 | 17.246 | 38.528 | 62.766 | 13.019 | 30.639 | 37.183 | 9.286 | 41.861 | 56.240 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.533 | 29.692 | 38.345 | 57.960 | 80.500 | 105.238 | 268.940 | 176.368 | 182.246 | 220.169 | 227.616 | 264.053 | 312.736 |
| Equity | 15.719 | 27.981 | 38.067 | 53.840 | 70.052 | 102.590 | 159.026 | 148.419 | 178.113 | 219.714 | 227.521 | 261.138 | 311.501 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 90 | 1.711 | 278 | 4.120 | 10.449 | 2.647 | 109.914 | 27.949 | 4.133 | 456 | 95 | 2.915 | 1.236 |
| Total debt | 90 | 1.711 | 278 | 4.120 | 10.449 | 2.647 | 109.914 | 27.949 | 4.133 | 456 | 95 | 2.915 | 1.236 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Management | Management | 2003 | — | — |
TD Management | Management | 2005 | — | — |
MC Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
KJ Founder | Founder | 2002 | — | — |
RP Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MD CONSULT HOLDING ApS | Company | 66.7% | 66.7% | 2014 |
P. H. Holding ApS | Company | 10.0% | 10.0% | 2014 |
MA-AN HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Birger Larsen | Management | 0 companies |
| Trine Duus | Management | 0 companies |
| Michael Christian Duus | Chief Executive Officer | 0 companies |
| Kim Johnny Nilsson | Founder | 0 companies |
| René Paulsen | Audit | 0 companies |
| Jesper Tobias Nyborg | Board of Directors | 0 companies |
| Pia Haysen | Board of Directors | 0 companies |
| Michael Rehling Hedegaard | Chairman | 0 companies |
| Bjarne Dalsgaard Petersen | Board of Directors | 0 companies |