| Revenue | DKK 7,1M | +32% |
| EBITDA | DKK 1,9M | +53% |
| Net profit | DKK 1,3M | +66% |
| Total assets | DKK 4,9M | -18% |
| Equity | DKK 2,3M | +28% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.696 | 3.371 | 5.199 | 5.406 | 5.328 | 5.679 | 5.172 | 4.706 | 5.848 | 5.218 | 5.130 | 5.412 | 7.120 |
| Staff expenses | -2.813 | -2.543 | -3.989 | -4.625 | -4.419 | -4.602 | -4.619 | -3.963 | -3.976 | -3.775 | -3.766 | -4.173 | -5.213 |
| EBITDA | -530 | 828 | 1.209 | 781 | 910 | 1.077 | 553 | 743 | 1.877 | 1.458 | 1.392 | 1.244 | 1.907 |
| Depreciation & amort. | -177 | -290 | -348 | -382 | -422 | -347 | -388 | -246 | -215 | -191 | -253 | -256 | -355 |
| EBIT | -706 | 538 | 862 | 399 | 487 | 730 | 165 | 497 | 1.663 | 1.268 | 1.139 | 988 | 1.551 |
| Net financials | -131 | 0 | 0 | 0 | 32 | 61 | 47 | 47 | 67 | 58 | 14 | -17 | 61 |
| Profit before tax | -779 | 566 | 912 | 468 | 519 | 790 | 212 | 544 | 1.729 | 1.326 | 1.153 | 970 | 1.613 |
| Tax | -178 | 108 | 257 | 112 | 116 | 176 | 49 | 123 | 386 | 293 | 260 | 218 | 361 |
| Net profit | -602 | 458 | 654 | 356 | 404 | 615 | 162 | 422 | 1.344 | 1.033 | 893 | 752 | 1.252 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.174 | 6.501 | 5.844 | 5.781 | 4.367 | 5.120 | 3.817 | 3.990 | 6.888 | 5.502 | 5.278 | 5.980 | 4.917 |
| Equity | 1.000 | 1.000 | 1.000 | 1.356 | 1.404 | 1.615 | 1.162 | 1.422 | 2.344 | 2.033 | 1.893 | 1.752 | 2.252 |
| Long-term debt | -379 | 671 | 882 | 1.257 | 909 | 716 | 973 | 973 | 888 | 1.096 | 1.248 | 1.445 | 237 |
| Short-term debt | -3.663 | 4.616 | 3.817 | 3.038 | 1.923 | 2.609 | 1.620 | 1.430 | 3.533 | 2.194 | 1.916 | 2.611 | 2.216 |
| Total debt | -4.042 | 5.288 | 4.699 | 4.295 | 2.832 | 3.325 | 2.593 | 2.404 | 4.421 | 3.290 | 3.164 | 4.057 | 2.453 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2007 | — | — |
| Audit | 2007 | — | — | |
OL Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MATZEN HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Matzen | Management | 0 companies |
| REVISIONSPARTNER REGISTRERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Ole Lohmann Olesen | Management | 0 companies |
| Karin Holm Matzen | Board of Directors | 0 companies |