| Revenue | DKK 5,7M | +60% |
| EBITDA | DKK 2,4M | +71% |
| Net profit | DKK 1,7M | +69% |
| Total assets | DKK 6,5M | +76% |
| Equity | DKK 3,2M | +123% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.084 | 725 | 1.283 | 1.457 | 1.105 | 602 | 1.192 | 1.864 | 2.605 | 1.359 | 2.433 | 3.575 | 5.713 |
| Staff expenses | -525 | -799 | -881 | -858 | -960 | -949 | -781 | -870 | -1.781 | -2.040 | -2.683 | -2.169 | -3.312 |
| EBITDA | 559 | -73 | 402 | 600 | 145 | -347 | 412 | 994 | 806 | -681 | -250 | 1.406 | 2.401 |
| Depreciation & amort. | -41 | -67 | -63 | -65 | -72 | -64 | -52 | -49 | -35 | -55 | -77 | -110 | -123 |
| EBIT | 518 | -140 | 339 | 535 | 73 | -411 | 359 | 945 | 771 | -735 | -326 | 1.296 | 2.278 |
| Net financials | -2 | -2 | -3 | 2 | 7 | 15 | -0 | 16 | 14 | -4 | 35 | 32 | -40 |
| Profit before tax | 516 | -142 | 336 | 537 | 80 | -396 | 359 | 961 | 784 | -740 | -292 | 1.327 | 2.238 |
| Tax | 106 | -45 | 123 | 128 | 15 | -82 | 81 | 220 | 176 | -163 | -60 | 298 | 496 |
| Net profit | 410 | -97 | 213 | 408 | 65 | -314 | 278 | 741 | 609 | -577 | -231 | 1.030 | 1.743 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.573 | 1.957 | 2.708 | 2.118 | 1.832 | 1.245 | 1.132 | 3.353 | 3.875 | 3.184 | 3.607 | 3.678 | 6.475 |
| Equity | 1.240 | 743 | 456 | 864 | 629 | 315 | 593 | 1.334 | 1.943 | 616 | 384 | 1.414 | 3.156 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 310 | 1.214 | 2.241 | 1.137 | 1.109 | 901 | 494 | 2.019 | 1.932 | 2.569 | 3.223 | 2.264 | 3.319 |
| Total debt | 310 | 1.214 | 2.241 | 1.137 | 1.109 | 901 | 494 | 2.019 | 1.932 | 2.569 | 3.223 | 2.264 | 3.319 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M DUUS ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Duus | Management | 0 companies |