| Revenue | DKK 482K | +125% |
| EBITDA | DKK 180K | +318% |
| Net profit | DKK 166K | +4010% |
| Total assets | DKK 213K | +174% |
| Equity | DKK 155K | +1449% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 493 | 838 | 1.018 | 702 | 639 | 995 | 911 | 818 | 472 | 572 | 237 | 454 | 214 | 482 |
| Staff expenses | -192 | -660 | -658 | -664 | -664 | -675 | -766 | -776 | -502 | -531 | -456 | -362 | -159 | -302 |
| EBITDA | 120 | 179 | 361 | 38 | -25 | 320 | 145 | 42 | -30 | 40 | -219 | 92 | 43 | 180 |
| Depreciation & amort. | -0 | -7 | -7 | -7 | -7 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -0 |
| EBIT | 120 | 171 | 353 | 30 | -33 | 296 | 122 | 19 | -53 | 17 | -242 | 69 | 20 | 180 |
| Net financials | 0 | -1 | -4 | -1 | 0 | -0 | -1 | -1 | -0 | -2 | -1 | -5 | -15 | -8 |
| Profit before tax | 120 | 170 | 349 | 30 | -33 | 296 | 121 | 17 | -54 | 14 | -244 | 64 | 5 | 172 |
| Tax | 3 | 46 | 87 | 13 | -5 | 67 | 27 | 4 | -12 | 5 | -4 | -35 | 1 | 6 |
| Net profit | 117 | 124 | 262 | 17 | -27 | 229 | 93 | 13 | -42 | 9 | -239 | 98 | 4 | 166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 326 | 683 | 754 | 640 | 434 | 681 | 681 | 562 | 521 | 403 | 65 | 121 | 78 | 213 |
| Equity | 193 | 318 | 580 | 497 | 368 | 494 | 482 | 387 | 234 | 206 | -114 | -15 | -11 | 155 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 133 | 365 | 174 | 144 | 66 | 177 | 188 | 164 | 287 | 192 | 179 | 136 | 89 | 59 |
| Total debt | 133 | 365 | 174 | 144 | 66 | 177 | 188 | 164 | 287 | 192 | 179 | 136 | 89 | 59 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2007 | — | — |
OC Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HR GRUPPEN HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Cronquist | Management | 0 companies |
| Ole Christian Levin | Audit | 0 companies |