| Revenue | DKK 8,4M | +77% |
| EBITDA | DKK 2M | +133% |
| Net profit | DKK 728K | +591% |
| Total assets | DKK 11,1M | +11% |
| Equity | DKK 9M | +6% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.808 | 6.860 | 9.173 | 6.743 | 6.766 | 7.283 | 7.308 | 7.860 | 7.736 | 6.024 | 7.333 | 4.743 | 8.394 |
| Staff expenses | -4.747 | -5.304 | -5.935 | -4.463 | -4.791 | -5.473 | -4.930 | -4.850 | -5.027 | -4.980 | -5.152 | -3.893 | -6.416 |
| EBITDA | 1.061 | 1.556 | 3.237 | 2.280 | 1.975 | 1.810 | 2.378 | 3.010 | 2.710 | 1.044 | 2.181 | 851 | 1.978 |
| Depreciation & amort. | -682 | -1.005 | -1.067 | -1.028 | -1.041 | -983 | -1.033 | -1.016 | -1.058 | -1.067 | -1.179 | -1.121 | -1.065 |
| EBIT | 379 | 551 | 2.170 | 1.252 | 934 | 827 | 1.345 | 1.994 | 1.652 | -22 | 1.003 | -270 | 913 |
| Net financials | -240 | -191 | -98 | -81 | -8 | -28 | -18 | -23 | -52 | -31 | -16 | 68 | 62 |
| Profit before tax | 139 | 360 | 2.072 | 1.171 | 926 | 799 | 1.327 | 1.972 | 1.600 | -54 | 986 | -202 | 975 |
| Tax | 38 | 71 | 478 | 212 | 205 | 186 | 285 | 435 | 357 | 16 | 213 | -54 | 247 |
| Net profit | 101 | 289 | 1.593 | 959 | 721 | 612 | 1.042 | 1.537 | 1.242 | -69 | 773 | -148 | 728 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.733 | 9.033 | 11.486 | 9.966 | 9.587 | 9.262 | 10.325 | 11.010 | 11.370 | 10.087 | 10.472 | 9.988 | 11.101 |
| Equity | 4.602 | 4.791 | 6.385 | 7.044 | 7.264 | 7.377 | 7.918 | 8.455 | 8.698 | 8.402 | 8.947 | 8.563 | 9.047 |
| Long-term debt | 848 | 452 | 622 | 0 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.403 | 2.838 | 3.542 | 1.925 | 1.410 | 854 | 1.383 | 1.622 | 1.811 | 858 | 769 | 786 | 1.477 |
| Total debt | 3.251 | 3.290 | 4.164 | 1.925 | 1.410 | 854 | 1.383 | 1.662 | 1.811 | 858 | 769 | 786 | 1.477 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2002 | — | — |
DR Founder | Founder | 2002 | — | — |
MM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MM JULIE HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
LARS PRIMA HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Møller | Management | 0 companies |
| Dan Rosenlund | Founder | 0 companies |
| Morten Møller | Management | 0 companies |