| Revenue | DKK 14,9M | +15% |
| EBITDA | DKK 2,3M | +12% |
| Net profit | DKK 1,7M | +21% |
| Total assets | DKK 10,3M | +50% |
| Equity | DKK 3,3M | -8% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.253 | -1.724 | — | 4.661 | 6.409 | 8.179 | 10.617 | 12.405 | 12.295 | 12.573 | 14.849 | 16.866 | 12.958 | 14.918 |
| Staff expenses | -1.934 | -1.659 | -0 | -3.881 | -5.751 | -6.803 | -8.151 | -10.444 | -10.938 | -11.003 | -12.870 | -15.092 | -10.854 | -12.543 |
| EBITDA | 319 | 17 | 0 | 781 | 659 | 1.376 | 2.465 | 1.945 | 1.353 | 1.570 | 1.979 | 1.662 | 2.105 | 2.349 |
| Depreciation & amort. | 24 | -41 | -0 | -48 | -71 | -114 | -138 | -205 | -200 | -329 | -345 | -337 | -333 | -180 |
| EBIT | 295 | -24 | 0 | 733 | 588 | 1.262 | 2.327 | 1.741 | 1.153 | 1.241 | 1.635 | 1.325 | 1.771 | 2.169 |
| Net financials | -17 | -16 | 0 | -21 | -7 | -5 | -4 | -18 | -17 | -31 | -48 | -24 | -4 | 71 |
| Profit before tax | 278 | -9 | 0 | 712 | 580 | 1.257 | 2.323 | 1.722 | 1.136 | 1.210 | 1.587 | 1.301 | 1.768 | 2.240 |
| Tax | 63 | -4 | -0 | 174 | 141 | 277 | 525 | 413 | 226 | 271 | 368 | 396 | 348 | 524 |
| Net profit | 215 | -5 | 0 | 539 | 439 | 980 | 1.798 | 1.309 | 910 | 939 | 1.219 | 906 | 1.419 | 1.716 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.324 | 1.274 | 0 | 2.712 | 3.378 | 4.824 | 6.709 | 7.611 | 7.153 | 7.542 | 8.502 | 8.701 | 6.881 | 10.320 |
| Equity | 345 | 350 | 0 | 957 | 1.396 | 1.977 | 3.175 | 3.184 | 2.894 | 3.232 | 3.851 | 3.957 | 3.576 | 3.292 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 977 | -924 | 0 | 1.747 | 1.968 | 2.829 | 3.507 | 4.400 | 4.230 | 4.268 | 4.613 | 4.733 | 3.301 | 7.027 |
| Total debt | 977 | -924 | 0 | 1.747 | 1.968 | 2.829 | 3.507 | 4.400 | 4.230 | 4.268 | 4.613 | 4.733 | 3.301 | 7.027 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2010 | — | — |
KR Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
2M Gruppen ApS | Company | 50.0% | 50.0% | 2010 |
KIMRAS HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Mathiassen | Management | 0 companies |
| Kim Rasmussen | Management | 0 companies |