| Revenue | DKK 2,6M | -42% |
| EBITDA | DKK 1,1M | -62% |
| Net profit | DKK 599K | -71% |
| Total assets | DKK 7,1M | -21% |
| Equity | DKK 2,6M | -35% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.580 | 3.621 | 3.180 | 2.614 | 2.653 | 3.424 | 3.280 | 3.262 | 2.915 | 3.191 | 4.521 | 4.635 | 4.474 | 2.616 |
| Staff expenses | -2.950 | -3.612 | -3.088 | -2.405 | -1.886 | -1.813 | -1.831 | -1.834 | -1.530 | -1.469 | -1.469 | -1.469 | -1.469 | -1.470 |
| EBITDA | 630 | 9 | 92 | 210 | 767 | 1.528 | 1.450 | 1.429 | 1.385 | 1.677 | 3.051 | 3.166 | 3.005 | 1.146 |
| Depreciation & amort. | -371 | -83 | -97 | -134 | -146 | -127 | -123 | -78 | -95 | -163 | -170 | -179 | -176 | -146 |
| EBIT | 259 | -75 | -5 | 76 | 621 | 1.400 | 1.326 | 1.350 | 1.290 | 1.514 | 2.882 | 2.987 | 2.828 | 999 |
| Net financials | 77 | -272 | -253 | -164 | -164 | -97 | -66 | -717 | -319 | -368 | -195 | -56 | -130 | -212 |
| Profit before tax | 336 | -347 | -258 | -88 | 457 | 1.304 | 1.260 | 633 | 971 | 1.146 | 2.687 | 2.931 | 2.698 | 787 |
| Tax | 630 | -76 | -39 | -17 | 102 | 290 | 275 | 296 | 287 | 308 | 600 | 657 | 610 | 188 |
| Net profit | 248 | -271 | -219 | -71 | 355 | 1.013 | 985 | 337 | 684 | 838 | 2.086 | 2.274 | 2.088 | 599 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.387 | 5.439 | 4.731 | 4.330 | 4.326 | 4.348 | 5.276 | 4.965 | 5.222 | 5.934 | 8.464 | 9.290 | 9.034 | 7.124 |
| Equity | 512 | -19 | 262 | 192 | 546 | 1.560 | 2.545 | 2.882 | 3.266 | 3.354 | 3.940 | 4.135 | 3.953 | 2.552 |
| Long-term debt | 350 | 350 | 250 | 250 | 289 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.525 | 5.108 | 4.218 | 3.888 | 3.490 | 2.688 | 2.731 | 2.079 | 1.938 | 2.577 | 4.520 | 5.156 | 5.081 | 4.572 |
| Total debt | 4.875 | 5.458 | 4.468 | 4.138 | 3.779 | 2.788 | 2.731 | 2.079 | 1.938 | 2.577 | 4.520 | 5.156 | 5.081 | 4.572 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BN Management | Management | 2007 | — | — |
MM Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LUMAKA HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
CAREMCA HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
PAN0512 KRATBJERG ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Nielsen | Management | 0 companies |
| Mich Meyer | Management | 0 companies |
| Peder Andersen | Chairman | 0 companies |