| Revenue | DKK 113K | -71% |
| EBITDA | DKK 113K | -71% |
| Net profit | DKK -613K | +93% |
| Total assets | DKK 25,9M | -1% |
| Equity | DKK 19,7M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 3.192 | 3.207 | 5.010 | 2.865 | 2.870 | 4.319 | 4.604 | 4.537 | 394 | 113 |
| Staff expenses | -0 | -0 | -0 | -720 | -480 | -96 | -96 | -0 | -0 | -0 | -0 |
| EBITDA | — | 1.040 | 3.207 | 4.290 | 2.385 | 2.774 | 4.223 | 4.604 | 4.537 | 394 | 113 |
| Depreciation & amort. | -0 | -606 | -0 | -0 | -0 | -0 | -2.847 | -3.069 | -3.155 | -10.880 | -801 |
| EBIT | — | 435 | 3.207 | 4.290 | 2.385 | 2.774 | 1.376 | 1.535 | 1.382 | -10.486 | -688 |
| Net financials | 0 | 441 | 584 | 583 | 561 | -152 | -149 | -138 | -119 | -82 | -97 |
| Profit before tax | — | 875 | 1.246 | 1.353 | 451 | 120 | 1.227 | 1.398 | 1.264 | -10.567 | -785 |
| Tax | -0 | 183 | 284 | 304 | -1 | 84 | 345 | 400 | 320 | -1.259 | -173 |
| Net profit | — | 693 | 962 | 1.049 | 452 | 35 | 882 | 997 | 944 | -9.308 | -613 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.736 | 29.872 | 31.038 | 30.568 | 30.529 | 30.214 | 36.542 | 35.943 | 37.155 | 26.171 | 25.899 |
| Equity | 16.500 | 15.164 | 17.886 | 18.935 | 19.387 | 19.422 | 27.672 | 28.669 | 29.613 | 20.305 | 19.692 |
| Long-term debt | 11.040 | 11.040 | 8.000 | 6.500 | 6.500 | 6.500 | 4.400 | 1.900 | 0 | 0 | 0 |
| Short-term debt | 3.225 | 3.668 | 5.153 | 5.134 | 4.642 | 4.292 | 4.470 | 4.914 | 6.388 | 5.529 | 6.046 |
| Total debt | 14.265 | 14.708 | 13.153 | 11.634 | 11.142 | 10.792 | 8.870 | 6.814 | 6.388 | 5.529 | 6.046 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2007 | — | — |
PB Management | Management | 2006 | — | — |
HD Management | Management | 2021 | — | — |
JB Management | Management | 2008 | — | — |
KH Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BS-DATA ApS | Company | 33.3% | 33.3% | 2010 |
LHN EJENDOMME ApS | Company | 33.3% | 33.3% | 2010 |
Mercell Denmark Holdings A/S | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Rasmussen | Management | 0 companies |
| Peter Brunkel | Management | 0 companies |
| Henrik Dige Christensen | Management | 0 companies |
| Jesper Baagøe Brunkel | Management | 0 companies |
| Kjetil Haukås | Management | 0 companies |
| Terje Wibe | Chairman | 0 companies |
| Carsten Baagøe Schou | Chairman | 0 companies |
| Frederik Eeg | Chairman | 0 companies |
| Tage Benjaminsen | Chairman | 0 companies |
| Guro Becker | Board of Directors | 0 companies |
| Leif Hede-Nielsen | Board of Directors | 0 companies |
| Henrik Hede-Nielsen | Board of Directors | 0 companies |
| Søren Jørgensen | Chairman | 0 companies |
| Jacob Andreas Møller | Board of Directors | 0 companies |
| Eyal Steinitz | Board of Directors | 0 companies |
| Arild Nilsen | Board of Directors | 0 companies |