| Revenue | DKK 2,5M | -38% |
| EBITDA | DKK 295K | -76% |
| Net profit | DKK 250K | -74% |
| Total assets | DKK 2,9M | -24% |
| Equity | DKK 1,2M | -49% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.745 | 2.768 | 3.148 | 2.219 | 2.261 | 2.398 | 5.329 | 3.403 | 3.078 | 3.106 | 2.592 | 3.757 | 4.005 | 2.501 |
| Staff expenses | -2.876 | -3.126 | -2.283 | -2.167 | -1.955 | -1.645 | -2.978 | -3.215 | -3.197 | -2.624 | -2.471 | -2.682 | -2.767 | -2.206 |
| EBITDA | 1.869 | -358 | 864 | 52 | 306 | 753 | 2.351 | 188 | -119 | 482 | 121 | 1.075 | 1.238 | 295 |
| Depreciation & amort. | -35 | -14 | -11 | -13 | -11 | -16 | -22 | -14 | -9 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.834 | -372 | 853 | 39 | 295 | 738 | 2.329 | 174 | -128 | 482 | 121 | 1.075 | 1.238 | 295 |
| Net financials | -266 | -281 | -228 | -227 | -181 | 2 | 13 | -2 | -1 | -11 | -16 | -8 | 5 | 29 |
| Profit before tax | 1.568 | -653 | 625 | -188 | 114 | 740 | 2.342 | 172 | -129 | 471 | 106 | 1.067 | 1.243 | 324 |
| Tax | 397 | -127 | 142 | -39 | 28 | 165 | 525 | 52 | -20 | 111 | 33 | 240 | 279 | 74 |
| Net profit | 1.172 | -526 | 484 | -149 | 87 | 575 | 1.817 | 119 | -109 | 360 | 73 | 827 | 964 | 250 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.403 | 11.834 | 8.959 | 10.377 | 3.909 | 3.966 | 3.537 | 2.459 | 2.205 | 2.158 | 1.887 | 4.408 | 3.763 | 2.862 |
| Equity | 828 | 227 | 710 | 510 | 597 | 1.172 | 2.239 | 1.158 | 1.049 | 1.409 | 1.482 | 2.309 | 2.448 | 1.248 |
| Long-term debt | 2.930 | 2.554 | 1.728 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 0 | 240 | 279 | 66 |
| Short-term debt | 6.644 | 9.053 | 6.520 | 9.867 | 3.312 | 2.794 | 1.298 | 1.301 | 1.155 | 549 | 405 | 1.858 | 1.036 | 1.548 |
| Total debt | 9.575 | 11.607 | 8.249 | 9.867 | 3.312 | 2.794 | 1.298 | 1.301 | 1.155 | 749 | 405 | 2.099 | 1.315 | 1.614 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2005 | — | — |
MH Management | Management | 2005 | — | — |
MM Unofficial title | Unofficial title | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DCS ApS | Company | 50.0% | 50.0% | 2021 |
DARBOE HOLDING ApS | Company | 33.3% | 33.3% | 2005 |
| Individual | 33.3% | 33.3% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Trosdahl | Management | 0 companies |
| Mads Heick Darboe | Management | 0 companies |
| Morten Moltke Nygaard | Unofficial title | 0 companies |