| Revenue | DKK 6,1M | +18% |
| EBITDA | DKK 4,6M | +30% |
| Net profit | DKK 3,5M | +25% |
| Total assets | DKK 7M | +15% |
| Equity | DKK 5,7M | +14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.731 | 3.008 | 6.753 | 8.073 | 8.037 | 4.474 | 4.841 | 5.837 | 4.964 | 6.503 | 16.752 | 8.030 | 5.178 | 6.098 |
| Staff expenses | -1.817 | -1.836 | -2.506 | -3.577 | -3.560 | -2.714 | -2.874 | -2.333 | -2.043 | -2.219 | -2.112 | -2.064 | -1.630 | -1.487 |
| EBITDA | 2.914 | 1.693 | 4.247 | 4.496 | 4.477 | 1.761 | 1.967 | 3.503 | 2.921 | 4.284 | 14.640 | 5.966 | 3.548 | 4.611 |
| Depreciation & amort. | -9 | -69 | -56 | -324 | -487 | -251 | -173 | -50 | -0 | -0 | -22 | -0 | -0 | -0 |
| EBIT | 2.905 | 1.624 | 4.192 | 4.172 | 3.990 | 1.510 | 1.794 | 3.453 | 2.921 | 4.284 | 14.617 | 5.966 | 3.548 | 4.611 |
| Net financials | 105 | -14 | 361 | 383 | 95 | 78 | -191 | -348 | -79 | -11 | 665 | -23 | 76 | -112 |
| Profit before tax | 3.010 | 1.610 | 4.552 | 4.555 | 4.041 | 1.510 | 1.603 | 3.105 | 2.842 | 4.273 | 15.282 | 5.944 | 3.623 | 4.499 |
| Tax | 800 | 427 | 1.174 | 1.157 | 906 | 347 | 378 | 713 | 658 | 966 | 3.427 | 1.333 | 835 | 1.017 |
| Net profit | 2.210 | 1.183 | 3.378 | 3.398 | 3.134 | 1.163 | 1.225 | 2.391 | 2.184 | 3.307 | 11.855 | 4.611 | 2.788 | 3.482 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.740 | 10.943 | 15.383 | 16.090 | 13.304 | 10.270 | 9.041 | 6.192 | 3.938 | 8.590 | 7.490 | 4.747 | 6.123 | 7.048 |
| Equity | 7.210 | 6.183 | 8.378 | 8.398 | 8.134 | 4.163 | 4.225 | 4.266 | 2.259 | 4.867 | 5.201 | 4.147 | 5.055 | 5.749 |
| Long-term debt | 110 | 108 | 177 | 173 | 0 | 0 | 0 | 52 | 30 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.563 | 4.740 | 6.945 | 7.579 | 5.080 | 6.049 | 4.791 | 1.874 | 1.649 | 3.724 | 2.288 | 599 | 1.068 | 1.299 |
| Total debt | 5.563 | 4.740 | 6.945 | 7.579 | 5.080 | 6.049 | 4.791 | 1.926 | 1.679 | 3.724 | 2.288 | 599 | 1.068 | 1.299 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2004 | — | — |
ML Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danzel B Capital ApS | Company | 50.0% | 50.0% | 2024 |
M.Linneberg Holding ApS | Company | 50.0% | 50.0% | 2024 |
Wipha ApS | Company | 15.0% | 15.0% | 2021 |
HOLDINGSELSKABET AF 8240 ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Mikkelsen | Management | 0 companies |
| Mikkel Linneberg | Management | 0 companies |
| William Hiep Minh Pham | Board of Directors | 0 companies |
| Anja Zimmer Linneberg | Board of Directors | 0 companies |
| Trine Mejlholm | Board of Directors | 0 companies |
| Karina Albertsen Buje | Board of Directors | 0 companies |
| Daniel Albertsen Buje | Chairman | 0 companies |
| Karl Kristian Bro | Chairman | 0 companies |
| Jesper Ganzhorn Ørskov | Board of Directors | 0 companies |
| Peter Vinkler Simonsen | Board of Directors | 0 companies |
| Peter Bager | Chairman | 0 companies |