| Revenue | DKK 4,2M | +13% |
| EBITDA | DKK 865K | +76% |
| Net profit | DKK 553K | +55% |
| Total assets | DKK 7,4M | +1% |
| Equity | DKK 5,1M | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.400 | 1.776 | 2.484 | 2.178 | 2.257 | 2.940 | 2.878 | 3.003 | 3.721 | 4.161 | 4.760 | 3.724 | 4.196 |
| Staff expenses | -1.915 | -1.974 | -1.933 | -1.889 | -2.069 | -2.197 | -2.536 | -2.897 | -2.391 | -2.938 | -3.343 | -3.233 | -3.316 |
| EBITDA | 485 | -198 | 579 | 289 | 188 | 744 | 342 | 106 | 1.330 | 1.223 | 1.417 | 492 | 865 |
| Depreciation & amort. | -4 | -4 | 14 | -43 | -29 | -15 | -15 | -38 | -30 | -23 | -23 | -23 | -120 |
| EBIT | 481 | -201 | 566 | 246 | 159 | 729 | 327 | 68 | 1.299 | 1.201 | 1.394 | 469 | 745 |
| Net financials | -119 | -113 | -110 | -64 | -67 | -66 | -70 | -69 | -5 | -16 | -42 | -11 | -29 |
| Profit before tax | 363 | -314 | 455 | 183 | 93 | 663 | 257 | -1 | 1.295 | 1.184 | 1.352 | 457 | 715 |
| Tax | 109 | -78 | 31 | 43 | 21 | 146 | 56 | 1 | 285 | 258 | 297 | 101 | 162 |
| Net profit | 254 | -235 | 424 | 140 | 72 | 517 | 200 | -3 | 1.010 | 927 | 1.055 | 356 | 553 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.154 | 3.726 | 4.548 | 5.049 | 4.555 | 4.915 | 6.080 | 5.407 | 6.946 | 7.766 | 9.478 | 7.287 | 7.372 |
| Equity | 2.090 | 1.854 | 2.278 | 2.418 | 2.490 | 3.007 | 3.207 | 3.205 | 4.215 | 5.151 | 6.206 | 4.562 | 5.115 |
| Long-term debt | 88 | 0 | 21 | 769 | 712 | 143 | 742 | 183 | 283 | 258 | 297 | 722 | 0 |
| Short-term debt | 1.977 | 1.872 | 2.247 | 1.863 | 1.352 | 1.760 | 2.123 | 2.012 | 2.440 | 2.349 | 2.966 | 1.995 | 2.257 |
| Total debt | 2.064 | 1.872 | 2.268 | 2.632 | 2.064 | 1.903 | 2.865 | 2.195 | 2.723 | 2.607 | 3.264 | 2.717 | 2.257 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2002 | — | — |
SM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEVEN WALSH HOLDING ApS | Company | 100.0% | 0.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Birn Knop | Management | 0 companies |
| Steven Michael Hugo Walsh | Management | 0 companies |