| Revenue | DKK 14,2M | +9% |
| EBITDA | DKK 1M | -8% |
| Net profit | DKK 636K | -12% |
| Total assets | DKK 26,7M | +32% |
| Equity | DKK 2,6M | +33% |
| Employees | 38 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.278 | 3.669 | 3.210 | 3.952 | 4.702 | 5.548 | 7.689 | 6.913 | 2.485 | 5.625 | 11.359 | 13.071 | 14.224 |
| Staff expenses | -1.869 | -3.312 | -2.364 | -3.125 | -3.620 | -4.297 | -6.132 | -8.063 | -4.665 | -4.851 | -9.706 | -11.941 | -13.184 |
| EBITDA | 409 | 357 | 846 | 827 | 1.082 | 1.251 | 1.557 | -1.150 | -2.180 | 773 | 1.654 | 1.130 | 1.040 |
| Depreciation & amort. | -8 | -67 | -271 | -332 | -592 | -639 | -615 | -489 | -477 | -400 | -377 | -331 | -511 |
| EBIT | 401 | 290 | 576 | 494 | 491 | 612 | 943 | -1.639 | -2.657 | 374 | 1.277 | 799 | 529 |
| Net financials | -5 | 0 | -3 | 110 | 14 | 1 | -14 | -28 | -40 | -58 | -311 | 140 | 294 |
| Profit before tax | 396 | 290 | 572 | 604 | 505 | 613 | 929 | -1.667 | -2.697 | 316 | 967 | 939 | 823 |
| Tax | 99 | 70 | 130 | 137 | 115 | 137 | 206 | -364 | -592 | 61 | 215 | 212 | 187 |
| Net profit | 297 | 221 | 442 | 466 | 390 | 476 | 722 | -1.303 | -2.105 | 256 | 752 | 726 | 636 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.822 | 4.710 | 5.212 | 5.406 | 4.885 | 6.423 | 7.108 | 8.077 | 8.579 | 5.974 | 28.161 | 20.184 | 26.742 |
| Equity | 876 | 1.096 | 1.538 | 2.005 | 2.394 | 2.870 | 3.592 | 2.289 | 184 | 440 | 1.192 | 1.918 | 2.554 |
| Long-term debt | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 117 | 290 | 290 | 6.271 | 4.500 | 3.000 |
| Short-term debt | 1.945 | 3.589 | 3.518 | 3.222 | 2.394 | 3.468 | 3.413 | 5.671 | 8.104 | 5.244 | 20.699 | 13.766 | 20.907 |
| Total debt | 1.945 | 3.589 | 3.518 | 3.242 | 2.394 | 3.468 | 3.413 | 5.788 | 8.395 | 5.534 | 26.969 | 18.266 | 23.907 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2023 | — | — |
JØ Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
COSIMA ApS | Company | 20.0% | 20.0% | 2019 |
SINIUS ApS | Company | 20.0% | 20.0% | 2019 |
MKA PENSIONSOPSPARING A/S | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Risgaard Buch Ebmark | Management | 0 companies |
| Jesper Østerhegn | Management | 0 companies |
| Kurt Kim Petersen | Chairman | 0 companies |
| Gert Stougård Rasmussen | Board of Directors | 0 companies |