| Revenue | DKK 1,1M | -3% |
| EBITDA | DKK 112K | +313% |
| Net profit | DKK 39K | +399% |
| Total assets | DKK 2,8M | +5% |
| Equity | DKK 1M | -6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 930 | 855 | 967 | 914 | 906 | 826 | 1.032 | 1.027 | 1.376 | 1.461 | 1.117 | 1.175 | 1.144 |
| Staff expenses | -783 | -804 | -904 | -747 | -747 | -886 | -979 | -957 | -1.261 | -1.331 | -1.174 | -1.148 | -1.032 |
| EBITDA | 62 | 8 | 63 | 166 | 100 | -60 | 52 | 71 | 115 | 131 | -57 | 27 | 112 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 62 | 8 | 63 | 166 | 100 | -60 | 52 | 71 | 115 | 131 | -57 | 27 | 112 |
| Net financials | -5 | -3 | -4 | -4 | -7 | -10 | -17 | -24 | -29 | -37 | -56 | -44 | -61 |
| Profit before tax | 57 | 5 | 59 | 162 | 93 | -70 | 35 | 46 | 86 | 94 | -113 | -17 | 50 |
| Tax | 14 | 3 | 13 | 39 | 21 | -15 | 8 | 10 | 19 | 21 | -25 | -4 | 11 |
| Net profit | 43 | 2 | 46 | 123 | 72 | -55 | 27 | 36 | 67 | 73 | -88 | -13 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 183 | 177 | 2.070 | 2.253 | 2.308 | 2.200 | 2.361 | 2.440 | 2.869 | 2.722 | 2.574 | 2.679 | 2.808 |
| Equity | — | 1.664 | 1.710 | 1.833 | 1.755 | 1.600 | 1.528 | 1.464 | 1.431 | 1.405 | 1.216 | 1.103 | 1.042 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 83 | 0 | 0 | 0 | 0 |
| Short-term debt | 368 | 304 | 359 | 420 | 551 | 599 | 833 | 947 | 1.354 | 1.315 | 1.357 | 1.576 | 1.766 |
| Total debt | 368 | 304 | 361 | 420 | 551 | 599 | 833 | 975 | 1.436 | 1.315 | 1.357 | 1.576 | 1.766 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IA Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAP HADSTEN HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Abildgaard Pedersen | Management | 0 companies |