| Revenue | DKK 7,9M | -3% |
| EBITDA | DKK 886K | -32% |
| Net profit | DKK 148K | -55% |
| Total assets | DKK 10,1M | -17% |
| Equity | DKK 1,5M | +11% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.904 | 3.982 | 5.496 | 6.759 | 7.413 | 7.779 | 3.402 | 5.214 | 6.187 | 6.760 | 7.720 | 7.489 | 8.092 | 7.878 |
| Staff expenses | -2.369 | -3.599 | -4.719 | -6.002 | -6.002 | -7.291 | -4.323 | -7.766 | -5.829 | -5.339 | -6.045 | -6.099 | -6.792 | -6.992 |
| EBITDA | 534 | 383 | 590 | 757 | 960 | 488 | -921 | -2.552 | 359 | 1.421 | 1.674 | 1.391 | 1.300 | 886 |
| Depreciation & amort. | -113 | -158 | -0 | -215 | -387 | -541 | -343 | -490 | -502 | -416 | -520 | -468 | -509 | -552 |
| EBIT | 421 | 225 | 590 | 542 | 573 | -53 | -1.264 | -3.042 | -143 | 1.005 | 1.154 | 923 | 791 | 334 |
| Net financials | -174 | -160 | -270 | -513 | -719 | -706 | -496 | -1.104 | -1.000 | -775 | -303 | -463 | -386 | -193 |
| Profit before tax | 247 | 65 | 320 | 28 | -146 | -759 | -1.760 | -4.146 | -1.143 | 231 | 851 | 459 | 405 | 140 |
| Tax | 65 | 16 | 84 | 21 | -0 | -152 | -378 | -783 | 260 | 175 | 175 | 89 | 75 | -8 |
| Net profit | 182 | 49 | 236 | 8 | -145 | -607 | -1.382 | -3.363 | -1.403 | 55 | 676 | 370 | 330 | 148 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.939 | 3.945 | 5.269 | 8.289 | 10.493 | 14.245 | 14.949 | 14.828 | 13.016 | 15.406 | 13.108 | 11.682 | 12.149 | 10.143 |
| Equity | -743 | -409 | -188 | 400 | 255 | 48 | -1.334 | 1.803 | -42 | 13 | 690 | 1.060 | 1.390 | 1.538 |
| Long-term debt | 0 | 110 | 1.237 | 0 | 2.621 | 2.651 | 2.282 | 2.533 | 3.025 | 8.864 | 6.101 | 6.027 | 6.765 | 5.443 |
| Short-term debt | 3.683 | 4.245 | 4.039 | 6.560 | 6.448 | 11.520 | 14.002 | 10.492 | 10.033 | 6.529 | 6.317 | 4.595 | 3.994 | 3.162 |
| Total debt | 3.683 | 4.354 | 5.457 | 7.889 | 9.069 | 14.171 | 16.284 | 13.026 | 13.058 | 15.393 | 12.418 | 10.622 | 10.759 | 8.605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Management | Management | 2006 | — | — |
CP Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MERCADO ApS | Company | 50.0% | 50.0% | 2015 |
KORTERMANN HOLDING ApS | Company | 33.3% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Kortermann Sørensen | Management | 0 companies |
| Christian Petersen | Management | 0 companies |