| Revenue | DKK 5,3M | -7% |
| EBITDA | DKK 28K | -44% |
| Net profit | DKK 9K | -60% |
| Total assets | DKK 1,1M | -14% |
| Equity | DKK 541K | +4% |
| Employees | 15 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.342 | 4.744 | 4.980 | 5.653 | 5.272 |
| Staff expenses | -4.183 | -4.503 | -4.872 | -5.603 | -5.244 |
| EBITDA | 159 | 241 | 109 | 49 | 28 |
| Depreciation & amort. | -13 | -13 | -14 | -13 | -10 |
| EBIT | 147 | 229 | 95 | 37 | 18 |
| Net financials | -25 | -4 | -27 | -5 | -3 |
| Profit before tax | 122 | 224 | 68 | 32 | 15 |
| Tax | 30 | 52 | 18 | 10 | 6 |
| Net profit | 92 | 172 | 50 | 22 | 9 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.244 | 1.025 | 1.114 | 1.293 | 1.118 |
| Equity | 559 | 431 | 482 | 523 | 541 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 684 | 593 | 632 | 771 | 576 |
| Total debt | 684 | 593 | 632 | 771 | 576 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
IP Management | Management | 2003 |
MF Founder | Founder | 2003 |
| Former (2) | ||
HC | Audit | 2003 – 2008 |
CR Audit | Audit | 2009 – 2009 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Iwona Pacyga Andersen | Management | 0 companies |
| Max Florian Hunger | Founder | 0 companies |
| Henning Carsten Schmidt | Audit | 0 companies |
| CENSOR REVISION ApS | Audit | 0 companies |