| Revenue | DKK 9,7M | -4% |
| EBITDA | DKK 1,2M | -37% |
| Net profit | DKK 419K | -52% |
| Total assets | DKK 7,6M | +17% |
| Equity | DKK 1M | -3% |
| Employees | 57 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 3.236 | 3.448 | 3.521 | 3.626 | 4.901 | 5.384 | 5.615 | 8.061 | 8.483 | 8.369 | 9.756 | 10.089 | 9.721 |
| Staff expenses | -2.716 | -2.968 | -3.055 | -3.286 | -3.299 | -4.059 | -4.548 | -4.969 | -6.066 | -5.159 | -5.651 | -7.245 | -8.224 | -8.537 |
| EBITDA | 370 | 247 | 387 | 236 | 308 | 843 | 835 | 644 | 1.995 | 3.324 | 2.718 | 2.511 | 1.865 | 1.184 |
| Depreciation & amort. | 193 | -181 | -152 | -179 | -206 | 143 | -195 | -243 | -281 | -397 | -430 | -461 | -458 | -333 |
| EBIT | 177 | 66 | 234 | 56 | 101 | 700 | 640 | 401 | 1.713 | 2.926 | 2.288 | 2.050 | 1.407 | 851 |
| Net financials | -49 | -63 | -106 | -127 | -136 | -151 | -169 | -184 | -240 | -264 | -295 | -313 | -293 | -314 |
| Profit before tax | 128 | 3 | 128 | -70 | -34 | 549 | 471 | 218 | 1.474 | 2.662 | 1.993 | 1.737 | 1.114 | 537 |
| Tax | 32 | 0 | 30 | -16 | -2 | 121 | 104 | 53 | 324 | 586 | 439 | 384 | 245 | 118 |
| Net profit | 96 | 3 | 98 | -54 | -32 | 428 | 367 | 164 | 1.150 | 2.076 | 1.554 | 1.353 | 868 | 419 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.912 | 4.451 | 4.028 | 3.921 | 4.339 | 4.315 | 4.621 | 5.229 | 4.646 | 5.761 | 7.327 | 6.275 | 6.522 | 7.602 |
| Equity | 492 | 445 | 543 | 440 | 473 | 551 | 813 | 677 | 1.127 | 1.703 | 1.642 | 1.496 | 1.064 | 1.032 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.389 | 3.983 | 3.461 | 3.474 | 3.865 | 3.764 | 3.808 | 4.541 | 3.519 | 3.991 | 5.635 | 4.762 | 5.458 | 6.559 |
| Total debt | 3.389 | 3.983 | 3.461 | 3.474 | 3.865 | 3.764 | 3.808 | 4.541 | 3.519 | 3.991 | 5.635 | 4.762 | 5.458 | 6.559 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MDCE Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Anders Krøgerstrøm Salling | Management | 0 companies |