| Revenue | DKK 3,9M | +11% |
| EBITDA | DKK 3,9M | +11% |
| Net profit | DKK 2,1M | -15% |
| Total assets | DKK 22,1M | +6% |
| Equity | DKK 9,1M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.873 | 2.939 | 2.867 | 2.986 | 3.012 | 3.012 | 3.066 | 3.082 | 3.099 | 3.108 | 3.172 | 3.300 | 3.531 | 3.937 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.873 | 2.939 | 2.867 | 2.986 | 3.012 | 3.012 | 3.066 | 3.082 | 3.099 | 3.108 | 3.172 | 3.300 | 3.531 | 3.937 |
| Depreciation & amort. | -1.528 | -1.528 | -656 | -701 | -701 | -708 | -716 | -716 | -716 | -716 | -716 | -716 | -781 | -911 |
| EBIT | 1.344 | 1.410 | 2.211 | 2.285 | 2.311 | 2.303 | 2.350 | 2.366 | 2.383 | 2.392 | 2.456 | 2.584 | 2.751 | 3.026 |
| Net financials | -124 | -70 | -72 | -25 | 15 | 16 | 14 | 0 | -72 | -58 | -72 | -33 | -200 | -299 |
| Profit before tax | 1.220 | 1.340 | 2.139 | 2.260 | 2.326 | 2.319 | 2.364 | 2.366 | 2.311 | 2.333 | 2.384 | 2.551 | 2.550 | 2.727 |
| Tax | 306 | 275 | 499 | 533 | 512 | 510 | 520 | 521 | 511 | 513 | 525 | 561 | 98 | 641 |
| Net profit | 915 | 1.065 | 1.640 | 1.727 | 1.814 | 1.809 | 1.844 | 1.845 | 1.800 | 1.821 | 1.859 | 1.990 | 2.453 | 2.085 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.250 | 15.332 | 16.339 | 18.402 | 15.185 | 16.969 | 18.912 | 12.898 | 11.907 | 11.197 | 10.920 | 12.242 | 20.790 | 22.087 |
| Equity | 5.851 | 6.916 | 8.555 | 10.283 | 12.096 | 13.905 | 15.750 | 4.015 | 2.015 | 3.836 | 5.194 | 6.385 | 8.037 | 9.123 |
| Long-term debt | 11.335 | 6.504 | 6.516 | 6.530 | 1.543 | 1.546 | 0 | 0 | 0 | 0 | 0 | 0 | 6.496 | 8.152 |
| Short-term debt | 2.331 | 1.473 | 614 | 959 | 939 | 856 | 2.528 | 8.277 | 9.312 | 6.809 | 5.200 | 5.360 | 6.257 | 4.812 |
| Total debt | 13.666 | 7.978 | 7.130 | 7.489 | 2.482 | 2.402 | 2.528 | 8.277 | 9.312 | 6.809 | 5.200 | 5.360 | 12.752 | 12.964 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ACE-M Holding ApS | Company | 50.0% | 50.0% | 2019 |
Sebastian Müller Holding ApS | Company | 50.0% | 50.0% | 2019 |
FHAK ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Kielland | Chairman | 0 companies |
| Annette Kjølstad Müller | Board of Directors | 0 companies |
| Celine Louise Müller | Board of Directors | 0 companies |
| Sebastian Müller | Chairman | 0 companies |
| Frank Lauritz Müller | Board of Directors | 0 companies |