| Revenue | DKK 3,2M | -12% |
| EBITDA | DKK 1,6M | -9% |
| Net profit | DKK 1,2M | -10% |
| Total assets | DKK 2,2M | -29% |
| Equity | DKK 1,3M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.408 | -1.011 | 2.083 | 1.853 | 1.596 | 1.590 | 3.348 | 3.255 | 3.194 | 3.010 | 4.398 | 3.808 | 3.631 | 3.207 |
| Staff expenses | -816 | -972 | -824 | -876 | -820 | -1.063 | -1.696 | -1.748 | -1.920 | -2.102 | -2.118 | -2.086 | -1.927 | -1.648 |
| EBITDA | 592 | 141 | 1.189 | 977 | 776 | 527 | 1.598 | 1.449 | 1.274 | 908 | 2.280 | 1.722 | 1.704 | 1.559 |
| Depreciation & amort. | 73 | -70 | -40 | -62 | -66 | -62 | -45 | -27 | -7 | -0 | -0 | -0 | -30 | -30 |
| EBIT | 519 | 71 | 1.150 | 915 | 710 | 465 | 1.553 | 1.422 | 1.266 | 908 | 2.280 | 1.722 | 1.674 | 1.529 |
| Net financials | 4 | -27 | 6 | -2 | -5 | -2 | -39 | -31 | -33 | -36 | -61 | -137 | -7 | -16 |
| Profit before tax | 523 | 70 | 1.156 | 913 | 705 | 463 | 1.514 | 1.391 | 1.233 | 873 | 2.219 | 1.585 | 1.667 | 1.513 |
| Tax | 159 | 13 | 288 | 217 | 164 | 111 | 345 | 315 | 282 | 200 | 496 | 358 | 388 | 360 |
| Net profit | 364 | 57 | 868 | 695 | 541 | 352 | 1.169 | 1.076 | 951 | 673 | 1.723 | 1.227 | 1.279 | 1.153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.179 | 1.920 | 3.044 | 2.162 | 2.304 | 2.815 | 3.024 | 2.918 | 2.978 | 3.128 | 3.994 | 3.711 | 3.037 | 2.156 |
| Equity | 1.642 | 1.485 | 2.353 | 1.562 | 1.802 | 1.655 | 1.294 | 1.201 | 1.076 | 798 | 1.848 | 1.352 | 1.404 | 1.278 |
| Long-term debt | 221 | 0 | 0 | 0 | 0 | 116 | 353 | 313 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 280 | -408 | 669 | 573 | 476 | 1.024 | 1.364 | 1.390 | 1.899 | 2.325 | 2.140 | 2.359 | 1.630 | 871 |
| Total debt | 501 | -408 | 669 | 573 | 476 | 1.139 | 1.718 | 1.703 | 1.899 | 2.325 | 2.140 | 2.359 | 1.630 | 871 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2007 | — | — |
PU Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PUE Holding ApS | Company | 50.0% | 50.0% | 2017 |
MLC HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Skaarup Løvstad Libens | Management | 0 companies |
| Peer Uldum Erlandsen | Management | 0 companies |