| Revenue | DKK 4,9M | +0% |
| EBITDA | DKK 1,4M | -14% |
| Net profit | DKK 1,2M | +56% |
| Total assets | DKK 8,8M | -65% |
| Equity | DKK 5,5M | +10% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.704 | 1.394 | 1.955 | 3.319 | 4.260 | 5.365 | 4.939 | 7.317 | 6.848 | 5.833 | 3.488 | 5.159 | 4.897 | 4.920 |
| Staff expenses | -2.892 | -1.345 | -1.057 | -1.909 | -1.947 | -2.715 | -4.481 | -4.481 | -3.220 | -3.501 | -2.608 | -3.172 | -3.316 | -3.509 |
| EBITDA | -188 | 49 | 897 | 1.410 | 2.313 | 2.651 | 458 | 2.835 | 3.422 | 2.333 | 879 | 1.973 | 1.581 | 1.362 |
| Depreciation & amort. | 43 | -12 | -3 | -41 | -70 | -86 | -268 | -445 | -461 | -339 | -491 | -452 | -464 | -280 |
| EBIT | -231 | 37 | 894 | 1.369 | 2.244 | 2.565 | 190 | 2.391 | 2.961 | 1.994 | 389 | 1.521 | 1.117 | 1.083 |
| Net financials | -25 | 5 | -63 | -12 | 25 | -17 | 129 | -8 | 46 | 40 | 72 | -82 | -175 | 440 |
| Profit before tax | -256 | 42 | 831 | 1.358 | 2.268 | 2.548 | 319 | 2.383 | 3.007 | 2.035 | 460 | 1.459 | 978 | 1.523 |
| Tax | 277 | -145 | 226 | 334 | 532 | 564 | 76 | 532 | 663 | 450 | 103 | 323 | 218 | 337 |
| Net profit | -533 | 186 | 605 | 1.024 | 1.736 | 1.983 | 243 | 1.851 | 2.344 | 1.584 | 357 | 1.137 | 760 | 1.186 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.622 | 3.686 | 1.768 | 3.525 | 7.347 | 11.303 | 11.713 | 17.368 | 19.732 | 8.160 | 7.806 | 11.543 | 25.328 | 8.783 |
| Equity | -353 | -166 | 439 | 1.462 | 3.149 | 4.852 | 4.495 | 6.096 | 7.840 | 5.749 | 4.506 | 5.343 | 5.002 | 5.488 |
| Long-term debt | 496 | 0 | 0 | 0 | 0 | 1.759 | 1.644 | 1.655 | 1.489 | 0 | 0 | 0 | 238 | 0 |
| Short-term debt | 2.479 | 3.852 | 1.326 | 2.046 | 4.152 | 4.604 | 5.432 | 9.485 | 10.369 | 2.319 | 3.280 | 6.180 | 20.079 | 3.293 |
| Total debt | 2.975 | 3.852 | 1.326 | 2.046 | 4.152 | 6.363 | 7.076 | 11.141 | 11.858 | 2.319 | 3.280 | 6.180 | 20.317 | 3.293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
OB Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIKAEL THOMSEN HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Merlin Thomsen | Chief Executive Officer | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Ole Barkov Thers | Management | 0 companies |
| Benny Johannes Lyholm | Chairman | 0 companies |
| Peter Max | Chairman | 0 companies |
| Nikolaj Langchedel Bjørn Eriksen | Board of Directors | 0 companies |