| Revenue | DKK 6,4M | +3% |
| EBITDA | DKK 2,9M | +20% |
| Net profit | DKK 1M | +70% |
| Total assets | DKK 8,9M | -5% |
| Equity | DKK 7,5M | +1% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.861 | 3.010 | 2.579 | 2.138 | 3.916 | 5.104 | 4.400 | 5.451 | 5.471 | 8.734 | 9.415 | 6.139 | 6.230 | 6.446 |
| Staff expenses | -1.593 | -2.116 | -2.055 | -1.769 | -2.299 | -3.168 | -2.947 | -3.159 | -3.499 | -4.382 | -4.959 | -3.758 | -3.793 | -3.517 |
| EBITDA | 268 | 894 | 524 | 369 | 1.617 | 1.936 | 1.453 | 2.293 | 1.972 | 4.351 | 4.456 | 2.381 | 2.437 | 2.930 |
| Depreciation & amort. | -73 | -98 | -197 | -284 | -875 | -1.207 | -1.301 | -1.292 | -1.655 | -1.236 | -1.733 | -1.606 | -1.644 | -1.594 |
| EBIT | 195 | 796 | 327 | 86 | 742 | 729 | 152 | 1.001 | 317 | 3.115 | 2.723 | 775 | 793 | 1.335 |
| Net financials | -2 | 1 | 641 | 283 | -139 | -80 | -50 | -34 | -27 | -13 | -22 | -13 | -8 | -1 |
| Profit before tax | 193 | 797 | 968 | 369 | 603 | 649 | 102 | 967 | 290 | 3.102 | 2.700 | 762 | 785 | 1.335 |
| Tax | 48 | 199 | 136 | -34 | 131 | 149 | 23 | 222 | 66 | 683 | 596 | 172 | 174 | 294 |
| Net profit | 145 | 598 | 833 | 403 | 472 | 501 | 79 | 745 | 224 | 2.419 | 2.105 | 590 | 611 | 1.041 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.197 | 2.665 | 2.922 | 7.357 | 5.570 | 6.283 | 5.016 | 6.047 | 5.875 | 8.053 | 9.170 | 8.469 | 9.384 | 8.935 |
| Equity | 852 | 1.450 | 2.283 | 2.686 | 2.907 | 3.408 | 3.087 | 3.832 | 3.557 | 5.975 | 7.080 | 6.870 | 7.481 | 7.521 |
| Long-term debt | 19 | 466 | 117 | 0 | 75 | 147 | 570 | 0 | 123 | 603 | 579 | 212 | 284 | 248 |
| Short-term debt | 313 | 737 | 503 | 4.643 | 2.504 | 2.642 | 1.332 | 2.215 | 2.196 | 1.475 | 1.505 | 1.387 | 1.619 | 1.165 |
| Total debt | 333 | 1.203 | 620 | 4.643 | 2.579 | 2.789 | 1.902 | 2.215 | 2.319 | 2.078 | 2.083 | 1.599 | 1.904 | 1.413 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2007 | — | — |
EN Management | Management | 2007 | — | — |
| Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MED Holding ApS | Company | 66.7% | 66.7% | 2015 |
BAAGDAN & BENDIXEN ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Emil Nicolaj Nissen | Management | 0 companies |
| REVISORERNE NIKOLAJ PLADS REGISTRERET REVISIONSANPARTSSELSKAB | Audit | 0 companies |
| Martin Jesper Baagdan | Board of Directors | 0 companies |
| Ole Bendixen | Board of Directors | 0 companies |
| Mikkel Damkiær Pedersen | Chairman | 0 companies |
| Daniel William Nielsen | Board of Directors | 0 companies |