| Revenue | DKK 15,9M | +11% |
| EBITDA | DKK 3,1M | +23% |
| Net profit | DKK 2,4M | +24% |
| Total assets | DKK 9M | +2% |
| Equity | DKK 5M | +28% |
| Employees | 30 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.564 | 4.246 | 5.663 | 5.704 | 5.766 | 6.284 | 8.222 | 9.893 | 10.055 | 9.152 | 11.017 | 11.162 | 14.408 | 15.929 |
| Staff expenses | -4.136 | -3.834 | -4.715 | -4.928 | -5.222 | -5.955 | -6.527 | -7.903 | -8.057 | -8.939 | -10.260 | -10.908 | -11.864 | -12.805 |
| EBITDA | 428 | 413 | 948 | 777 | 545 | 329 | 1.695 | 1.989 | 1.997 | 213 | 757 | 252 | 2.544 | 3.124 |
| Depreciation & amort. | -160 | -232 | -329 | -250 | -262 | -235 | -184 | -130 | -166 | -103 | -85 | -75 | -77 | -90 |
| EBIT | 267 | 181 | 620 | 527 | 282 | 94 | 1.511 | 1.859 | 1.831 | 110 | 672 | 176 | 2.468 | 3.034 |
| Net financials | 46 | -22 | -14 | 35 | 11 | 10 | -15 | 56 | 69 | -32 | -86 | -60 | 26 | 46 |
| Profit before tax | 313 | 159 | 606 | 562 | 293 | 104 | 1.496 | 1.915 | 1.900 | 78 | 586 | 116 | 2.494 | 3.079 |
| Tax | 82 | 54 | 147 | 138 | 71 | 24 | 337 | 424 | 424 | 24 | 139 | 33 | 551 | 679 |
| Net profit | 231 | 105 | 459 | 425 | 222 | 81 | 1.159 | 1.491 | 1.476 | 53 | 447 | 84 | 1.943 | 2.400 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.933 | 2.762 | 3.644 | 4.891 | 4.861 | 5.050 | 6.345 | 7.749 | 7.284 | 6.750 | 5.608 | 6.956 | 8.814 | 9.020 |
| Equity | 1.054 | 1.059 | 1.418 | 1.643 | 1.665 | 1.246 | 1.905 | 3.396 | 2.872 | 1.450 | 1.897 | 1.981 | 3.923 | 5.024 |
| Long-term debt | 0 | 424 | 435 | 327 | 149 | 56 | 6 | 276 | 751 | 727 | 731 | 757 | 706 | 734 |
| Short-term debt | 2.879 | 1.260 | 1.757 | 2.901 | 3.042 | 3.748 | 4.433 | 4.077 | 3.661 | 4.573 | 2.980 | 4.218 | 4.184 | 3.262 |
| Total debt | 2.879 | 1.685 | 2.192 | 3.228 | 3.191 | 3.804 | 4.439 | 4.353 | 4.412 | 5.300 | 3.711 | 4.975 | 4.891 | 3.997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAP HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Anker Petersen | Management | 0 companies |