| Revenue | DKK 166K | -61% |
| EBITDA | DKK -13K | +92% |
| Net profit | DKK 164K | +210% |
| Total assets | DKK 912K | +254% |
| Equity | DKK 332K | +98% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.162 | 1.110 | 965 | 1.065 | 1.141 | 1.114 | 1.140 | 873 | 1.203 | 1.160 | 1.188 | 1.278 | 430 | 166 |
| Staff expenses | -1.028 | -1.137 | -865 | -973 | -998 | -847 | -1.102 | -727 | -1.326 | -978 | -1.112 | -1.122 | -593 | -180 |
| EBITDA | 134 | -27 | 99 | 91 | 143 | 267 | 37 | 145 | -123 | 182 | 76 | 156 | -163 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 134 | -27 | 99 | 91 | 143 | 267 | 37 | 145 | -123 | 182 | 76 | 156 | -163 | -13 |
| Net financials | -77 | -12 | 41 | -57 | 6 | 12 | 15 | 12 | 8 | 9 | 9 | 12 | 15 | 192 |
| Profit before tax | 57 | -34 | 140 | 34 | 149 | 279 | 53 | 158 | -114 | 191 | 85 | 168 | -149 | 179 |
| Tax | -0 | 3 | 23 | 14 | 37 | 65 | 19 | 42 | -0 | 21 | 18 | 44 | -0 | 14 |
| Net profit | 57 | -36 | 117 | 20 | 112 | 214 | 34 | 116 | -114 | 170 | 66 | 124 | -149 | 164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 417 | 367 | 415 | 332 | 451 | 565 | 698 | 406 | 747 | 418 | 565 | 804 | 258 | 912 |
| Equity | 163 | 127 | 244 | 164 | 256 | 370 | 404 | 270 | 155 | 326 | 392 | 517 | 168 | 332 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 254 | 241 | 171 | 168 | 195 | 196 | 294 | 137 | 592 | 92 | 173 | 287 | 90 | 580 |
| Total debt | 254 | 241 | 171 | 168 | 195 | 196 | 294 | 137 | 592 | 92 | 173 | 287 | 90 | 580 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL FLINDT HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Andersson Flindt | Management | 0 companies |