| Revenue | DKK 1,1M | -1% |
| EBITDA | DKK 1,1M | -1% |
| Net profit | DKK 290K | -56% |
| Total assets | DKK 14,3M | -4% |
| Equity | DKK 10,1M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.095 | 1.187 | 1.210 | 1.270 | 1.610 | 1.808 | 1.666 | 1.670 | 1.389 | 1.364 | 1.277 | 1.130 | 1.123 | 1.112 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.095 | 1.187 | 1.210 | 1.270 | 1.610 | 1.177 | 1.666 | 1.670 | 1.389 | 1.364 | 1.277 | 1.130 | 1.123 | 1.112 |
| Depreciation & amort. | -200 | -200 | -400 | -640 | -544 | -0 | -544 | -544 | -544 | -544 | -544 | -544 | -544 | -544 |
| EBIT | 895 | 986 | 810 | 630 | 1.066 | 1.177 | 1.122 | 1.126 | 845 | 819 | 733 | 586 | 578 | 567 |
| Net financials | -318 | -200 | -106 | -45 | -18 | -47 | -92 | -178 | -134 | -91 | -60 | -56 | 278 | -194 |
| Profit before tax | 577 | 786 | 704 | 585 | 1.048 | 1.130 | 1.030 | 947 | 710 | 728 | 673 | 530 | 856 | 373 |
| Tax | 134 | 187 | 216 | 139 | 505 | 547 | 330 | 328 | 138 | 141 | 129 | -343 | 188 | 83 |
| Net profit | 443 | 599 | 488 | 446 | 543 | 583 | 700 | 619 | 573 | 587 | 543 | 873 | 668 | 290 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.101 | 8.048 | 16.031 | 15.634 | 17.855 | 15.726 | 16.269 | 17.154 | 15.569 | 14.617 | 13.121 | 14.430 | 14.906 | 14.316 |
| Equity | 974 | 1.574 | 10.062 | 8.371 | 6.948 | 125 | 7.248 | 7.867 | 8.440 | 9.027 | 9.570 | 9.943 | 9.811 | 10.101 |
| Long-term debt | 10.455 | 0 | 0 | 6.000 | 5.675 | 5.193 | 2.488 | 2.286 | 863 | 778 | 737 | 670 | 255 | 255 |
| Short-term debt | 1.771 | 6.475 | 5.969 | 4.263 | 6.087 | 3.979 | 4.257 | 4.656 | 3.993 | 2.609 | 683 | 2.197 | 3.272 | 2.443 |
| Total debt | 12.226 | 6.475 | 5.969 | 7.263 | 11.762 | 9.172 | 6.744 | 6.942 | 4.855 | 3.388 | 1.419 | 2.867 | 3.527 | 2.698 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DB Management | Management | 2010 | — | — |
AM Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cidex Holding ApS | Company | 100.0% | 100.0% | 2024 |
ZMP Holding ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Bjørn Petersen | Management | 0 companies |
| Anniezette Mørch Veber | Founder | 0 companies |