| Revenue | DKK 1,2M | +2% |
| EBITDA | DKK 1,9M | +36% |
| Net profit | DKK 1,2M | +31% |
| Total assets | DKK 20,3M | -5% |
| Equity | DKK 10M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71 | 95 | 66 | 119 | 227 | 701 | 1.094 | 1.283 | 1.197 | 1.021 | 1.110 | 1.042 | 1.141 | 1.167 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -58 | 95 | 66 | 119 | 227 | 701 | 1.094 | 1.283 | 1.715 | 1.088 | -590 | 545 | 1.406 | 1.917 |
| Depreciation & amort. | -0 | -22 | -22 | -22 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -58 | 73 | 43 | 97 | 205 | 701 | 1.094 | 1.283 | 1.715 | 1.088 | -590 | 545 | 1.406 | 1.917 |
| Net financials | -71 | -81 | -73 | -32 | 27 | -182 | -400 | -356 | -222 | -230 | -184 | -205 | -201 | -342 |
| Profit before tax | -128 | -8 | -30 | 65 | 231 | 6.534 | 1.408 | 3.032 | 1.493 | 858 | -773 | 340 | 1.205 | 1.574 |
| Tax | -8 | 4 | -2 | 21 | 56 | 1.612 | 91 | 659 | 299 | 197 | -201 | 64 | 256 | 336 |
| Net profit | -120 | -11 | -28 | 45 | 175 | 4.922 | 1.317 | 2.373 | 1.195 | 660 | -572 | 276 | 949 | 1.239 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.780 | 1.740 | 1.760 | 2.741 | 4.866 | 15.470 | 23.396 | 26.075 | 22.910 | 22.525 | 21.019 | 20.760 | 21.432 | 20.268 |
| Equity | -249 | -265 | -294 | -249 | -74 | 5.092 | 6.409 | 8.782 | 9.976 | 10.637 | 10.065 | 10.341 | 11.290 | 10.028 |
| Long-term debt | 1.640 | 1.640 | 1.640 | 1.640 | 2.871 | 6.654 | 11.521 | 9.795 | 9.749 | 8.696 | 8.281 | 8.022 | 7.778 | 181 |
| Short-term debt | 389 | 366 | 414 | 1.351 | 2.069 | 2.226 | 4.029 | 5.711 | 1.413 | 1.519 | 1.383 | 1.226 | 1.143 | 8.683 |
| Total debt | 2.029 | 2.006 | 2.054 | 2.991 | 4.940 | 8.880 | 15.550 | 15.506 | 11.162 | 10.215 | 9.665 | 9.248 | 8.922 | 8.864 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LD Management | Management | 2024 | — | — |
MH Management | Management | 2024 | — | — |
JH Management | Management | 2014 | — | — |
JD Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICAS HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Lucas Dupont | Management | 0 companies |
| Morten Hjørngaard Madsen | Management | 0 companies |
| Jakob Hjørngaard Madsen | Management | 0 companies |
| Jeanette Dupont | Management | 0 companies |