| Revenue | DKK 293K | -27% |
| EBITDA | DKK -18K | -141% |
| Net profit | DKK -91K | -304% |
| Total assets | DKK 690K | +0% |
| Equity | DKK 22K | -80% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 863 | 533 | 591 | 959 | 871 | 1.054 | 1.126 | 1.001 | 918 | 1.616 | 2.081 | 1.092 | 402 | 293 |
| Staff expenses | -655 | -547 | -532 | -755 | -693 | -832 | -901 | -785 | -954 | -976 | -1.173 | -947 | -359 | -272 |
| EBITDA | 209 | -14 | 59 | 204 | 178 | 222 | 225 | 216 | -37 | 640 | 843 | 142 | 43 | -18 |
| Depreciation & amort. | -82 | -94 | -54 | -15 | -65 | -14 | -22 | -30 | -14 | -31 | -52 | -96 | -58 | -57 |
| EBIT | 126 | -108 | 5 | 188 | 113 | 209 | 203 | 185 | -51 | 609 | 792 | 46 | -14 | -75 |
| Net financials | -78 | -24 | -25 | 1 | -10 | -1 | -16 | 1 | -48 | -12 | -6 | -25 | -8 | -16 |
| Profit before tax | 48 | -132 | -20 | 189 | 104 | 207 | 187 | 186 | -99 | 597 | 786 | 21 | -23 | -91 |
| Tax | 25 | -0 | -0 | 20 | 21 | 40 | 37 | 39 | -0 | 119 | 168 | 10 | -0 | -0 |
| Net profit | 24 | -132 | -20 | 169 | 82 | 168 | 150 | 148 | -99 | 479 | 618 | 10 | -22 | -91 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 930 | 813 | 739 | 732 | 846 | 1.014 | 1.302 | 1.240 | 920 | 1.779 | 1.903 | 729 | 687 | 690 |
| Equity | 125 | -7 | -27 | 142 | 225 | 293 | 275 | 273 | 26 | 505 | 1.123 | 135 | 113 | 22 |
| Long-term debt | 0 | 0 | 0 | 11 | 11 | 6 | 6 | 4 | 4 | 16 | 12 | 12 | 13 | 13 |
| Short-term debt | 805 | 820 | 766 | 579 | 611 | 715 | 1.021 | 963 | 845 | 1.258 | 767 | 581 | 562 | 655 |
| Total debt | 805 | 820 | 766 | 589 | 621 | 721 | 1.027 | 967 | 848 | 1.274 | 780 | 594 | 574 | 668 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ICE Inc. ApS | Company | 50.0% | 50.0% | 2025 |
No Triple Unicorn ApS | Company | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Dahl Eiskjær | Management | 0 companies |