| Revenue | DKK 3,5M | +23% |
| EBITDA | DKK 921K | +26% |
| Net profit | DKK 660K | +29% |
| Total assets | DKK 4,5M | +13% |
| Equity | DKK 1,2M | +16% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.038 | 1.281 | 1.487 | 1.096 | 1.217 | 1.195 | 1.093 | 1.289 | 1.399 | 2.113 | 2.281 | 2.836 | 3.497 |
| Staff expenses | -601 | -843 | -831 | -813 | -691 | -828 | -1.022 | -1.099 | -1.128 | -1.330 | -1.943 | -2.102 | -2.576 |
| EBITDA | 437 | 437 | 656 | 283 | 526 | 367 | 72 | 189 | 271 | 784 | 337 | 734 | 921 |
| Depreciation & amort. | 99 | -94 | -97 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 338 | 343 | 559 | 283 | 526 | 367 | 72 | 189 | 271 | 784 | 337 | 734 | 921 |
| Net financials | -74 | -50 | -18 | 10 | 9 | 14 | 18 | 13 | -6 | -261 | -17 | -70 | -65 |
| Profit before tax | 264 | 294 | 542 | 293 | 535 | 381 | 90 | 202 | 265 | 523 | 320 | 664 | 857 |
| Tax | 68 | 74 | 139 | 65 | 111 | 87 | 24 | 46 | 61 | 88 | 75 | 153 | 197 |
| Net profit | 196 | 220 | 403 | 228 | 424 | 294 | 66 | 156 | 205 | 435 | 245 | 511 | 660 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.554 | 2.433 | 2.575 | 2.485 | 2.701 | 2.854 | 2.849 | 2.909 | 3.679 | 3.596 | 2.743 | 3.990 | 4.499 |
| Equity | 880 | 1.004 | 1.310 | 1.400 | 1.684 | 1.838 | 1.764 | 1.780 | 1.929 | 2.307 | 495 | 1.006 | 1.166 |
| Long-term debt | 501 | 429 | 154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.024 | 857 | 985 | 963 | 899 | 896 | 963 | 1.006 | 1.625 | 1.289 | 2.248 | 2.984 | 3.333 |
| Total debt | 1.524 | 1.286 | 1.139 | 963 | 899 | 896 | 963 | 1.006 | 1.625 | 1.289 | 2.248 | 2.984 | 3.333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2002 | — | — |
PR Management | Management | 2002 | — | — |
BB Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAPO HOLDING ApS | Company | 66.7% | 66.7% | 2025 |
Casper Berg holding ApS | Company | 25.0% | 25.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Rabeck Lassen | Management | 0 companies |
| Poul Rene' Jacobsen | Management | 0 companies |
| Bjarne Bertelsen | Audit | 0 companies |
| Casper Dalby Berg | Board of Directors | 0 companies |