| Revenue | DKK 2,7M | +15% |
| EBITDA | DKK 491K | +2% |
| Net profit | DKK 310K | +0% |
| Total assets | DKK 3,9M | -32% |
| Equity | DKK 2,3M | -43% |
| Employees | 6 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.703 | 164 | 430 | 3.312 | 4.403 | 4.852 | 3.698 | 2.728 | 1.990 | 1.837 | 4.712 | 1.773 | 2.342 | 2.693 |
| Staff expenses | -2.357 | -70 | -528 | -3.644 | -4.655 | -4.799 | -3.656 | -1.975 | -965 | -1.554 | -1.633 | -1.114 | -1.809 | -2.202 |
| EBITDA | 1.345 | -12 | -98 | -207 | -253 | 53 | 42 | 754 | 1.025 | 280 | 3.079 | 658 | 482 | 491 |
| Depreciation & amort. | 167 | -93 | -140 | 63 | -8 | -0 | -0 | -5 | -10 | -77 | -75 | -12 | -29 | -50 |
| EBIT | 1.178 | -105 | -238 | -270 | -261 | 53 | 42 | 749 | 1.015 | 203 | 3.003 | 646 | 454 | 441 |
| Net financials | 8 | 438 | 714 | 319 | 255 | 620 | 687 | -24 | -420 | -13 | 26 | -15 | -51 | -42 |
| Profit before tax | 1.186 | 333 | 477 | 49 | -7 | 673 | 730 | 725 | 595 | 190 | 3.029 | 630 | 403 | 399 |
| Tax | 299 | -19 | -43 | -51 | -54 | 63 | 27 | 163 | 225 | 52 | 656 | 140 | 93 | 89 |
| Net profit | 887 | 352 | 519 | 100 | 47 | 610 | 702 | 562 | 370 | 137 | 2.373 | 491 | 310 | 310 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.997 | 3.902 | 3.116 | 3.832 | 3.931 | 4.782 | 4.892 | 4.546 | 4.603 | 4.061 | 6.399 | 6.187 | 5.824 | 3.934 |
| Equity | 2.268 | 2.620 | 2.689 | 2.789 | 2.337 | 3.107 | 3.309 | 3.371 | 3.241 | 2.801 | 5.174 | 3.665 | 3.975 | 2.285 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 55 | 0 | 0 | 0 | 0 |
| Short-term debt | 702 | 1.258 | 427 | 1.042 | 1.594 | 1.675 | 1.583 | 1.175 | 1.347 | 1.205 | 1.205 | 2.505 | 1.832 | 1.624 |
| Total debt | 702 | 1.258 | 427 | 1.042 | 1.594 | 1.675 | 1.583 | 1.175 | 1.361 | 1.259 | 1.205 | 2.505 | 1.832 | 1.624 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DIMSAAN HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Vedel | Chief Executive Officer | 0 companies |
| Jørgen Vedel Clausen Jensen | Chairman | 0 companies |
| Carsten Strauss | Board of Directors | 0 companies |