| Revenue | DKK 13,2M | +72% |
| EBITDA | DKK 12,6M | +78% |
| Net profit | DKK 8,3M | +51% |
| Total assets | DKK 14,9M | +61% |
| Equity | DKK 10,7M | +45% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -70 | 713 | 2.550 | 9.618 | 10.377 | 29.817 | 20.145 | 13.658 | 19.827 | 12.351 | 7.663 | 13.198 |
| Staff expenses | -418 | -1 | -423 | -925 | -500 | -484 | -484 | -604 | -604 | -607 | -613 | -607 | -639 |
| EBITDA | -318 | -121 | 129 | 1.447 | 9.119 | 9.893 | 29.333 | 19.541 | 13.054 | 19.220 | 11.738 | 7.056 | 12.559 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -6 | -6 | -6 | -6 | -0 | -0 |
| EBIT | -318 | -121 | 129 | 1.447 | 9.119 | 9.893 | 29.326 | 19.534 | 13.047 | 19.214 | 11.732 | 7.056 | 12.559 |
| Net financials | 2 | 1 | 1 | -9 | 93 | 163 | -74 | -3 | -1 | 8 | -6 | 12 | -1.487 |
| Profit before tax | -316 | -120 | 129 | 1.438 | 9.211 | 10.056 | 29.252 | 19.531 | 13.046 | 19.221 | 11.725 | 7.067 | 11.072 |
| Tax | 157 | 51 | 39 | 340 | 2.033 | 2.218 | 6.442 | 4.302 | 2.870 | 4.229 | 2.580 | 1.555 | 2.766 |
| Net profit | -473 | -172 | 90 | 1.098 | 7.179 | 7.838 | 22.810 | 15.229 | 10.176 | 14.993 | 9.146 | 5.512 | 8.306 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 887 | 734 | 1.106 | 2.081 | 10.806 | 14.135 | 9.316 | 22.914 | 16.603 | 23.702 | 16.745 | 9.259 | 14.874 |
| Equity | 807 | 635 | 725 | 1.724 | 8.403 | 8.040 | 1.351 | 16.580 | 11.756 | 16.749 | 11.894 | 7.407 | 10.713 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 81 | 99 | 381 | 357 | 2.404 | 6.094 | 7.965 | 6.334 | 4.848 | 6.952 | 4.850 | 1.853 | 4.161 |
| Total debt | 81 | 99 | 381 | 357 | 2.404 | 6.094 | 7.965 | 6.334 | 4.848 | 6.952 | 4.850 | 1.853 | 4.161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2006 | — | — |
HM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HM3.VICA ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Dittmann Mikkelsen | Management | 0 companies |
| Hanne Margrethe Jacobsen | Management | 0 companies |