| Revenue | DKK 3M | +116% |
| EBITDA | DKK 259K | +121% |
| Net profit | DKK 299K | +134% |
| Total assets | DKK 19,9M | +18% |
| Equity | DKK 13,7M | +2% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.435 | 3.458 | 4.288 | 5.476 | 3.633 | 5.984 | 5.784 | 6.655 | 8.059 | 13.921 | 10.761 | 6.437 | 1.375 | 2.971 |
| Staff expenses | -2.679 | -2.887 | -3.275 | -4.705 | -3.210 | -5.286 | -4.813 | -4.859 | -5.381 | -6.735 | -6.446 | -5.082 | -2.629 | -2.712 |
| EBITDA | 756 | 571 | 1.013 | 771 | 423 | 698 | 971 | 1.796 | 2.678 | 7.187 | 4.316 | 1.355 | -1.254 | 259 |
| Depreciation & amort. | -75 | -89 | -144 | -9 | -95 | -184 | -183 | -146 | -366 | -305 | -266 | -188 | -42 | -48 |
| EBIT | 681 | 482 | 869 | 762 | 328 | 514 | 788 | 1.649 | 2.311 | 6.882 | 4.050 | 1.167 | -1.296 | 211 |
| Net financials | -308 | -249 | -380 | -631 | -48 | -372 | -407 | -379 | -358 | -339 | -353 | -672 | 165 | 179 |
| Profit before tax | 373 | 233 | 489 | 130 | 281 | 142 | 381 | 1.271 | 1.953 | 6.543 | 3.697 | 495 | -1.131 | 389 |
| Tax | 113 | 63 | 121 | 26 | 61 | 34 | 94 | 256 | 451 | 1.367 | 849 | 116 | -239 | 90 |
| Net profit | 260 | 170 | 368 | 104 | 219 | 108 | 287 | 1.015 | 1.502 | 5.176 | 2.848 | 379 | -892 | 299 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.616 | 21.645 | 18.053 | 22.777 | 17.067 | 22.613 | 22.568 | 29.903 | 33.467 | 38.340 | 44.325 | 21.833 | 16.930 | 19.926 |
| Equity | 3.311 | 3.344 | 3.680 | 3.804 | 4.238 | 3.029 | 4.593 | 5.418 | 6.259 | 12.240 | 13.866 | 14.293 | 13.353 | 13.652 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 118 | 237 | 654 | 1.635 | 790 | 153 | 0 | 186 |
| Short-term debt | 8.200 | 18.201 | 14.373 | 18.964 | 12.815 | 19.584 | 17.801 | 24.226 | 26.525 | 24.465 | 29.669 | 7.387 | 3.577 | 6.088 |
| Total debt | 8.200 | 18.201 | 14.373 | 18.964 | 12.815 | 19.584 | 17.919 | 24.463 | 27.179 | 26.099 | 30.459 | 7.540 | 3.577 | 6.274 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 2009 | — | — |
OP Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LINDE FRELLSEN HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
MIKELO HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Johannes Petersen | Management | 0 companies |
| Ole Pedersen | Management | 0 companies |
| Flemming Holst Østergaard Pedersen | Chairman | 0 companies |
| Niels Peder Møller Jensen | Board of Directors | 0 companies |
| Nicolaj Linde | Board of Directors | 0 companies |
| Gotfred Stordal Christiansen | Board of Directors | 0 companies |
| Benjamin Dam Linde | Board of Directors | 0 companies |
| Susanne Linde Pedersen | Chairman | 0 companies |
| Torben Søndergaard | Board of Directors | 0 companies |
| Freddy Lauridsen | Chairman | 0 companies |