| Revenue | DKK 549K | -4% |
| EBITDA | DKK 207K | +22% |
| Net profit | DKK 174K | +39% |
| Total assets | DKK 131K | +153% |
| Equity | DKK -312K | +36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 593 | 402 | 443 | 281 | -214 | 504 | 530 | 476 | 484 | 458 | 633 | 400 | 573 | 549 |
| Staff expenses | -497 | -445 | -336 | -431 | -339 | -465 | -470 | -485 | -474 | -541 | -541 | -535 | -403 | -341 |
| EBITDA | 96 | -43 | 106 | -150 | -594 | 38 | 61 | -34 | -15 | -57 | 92 | -135 | 170 | 207 |
| Depreciation & amort. | -45 | -50 | -12 | -12 | -12 | -12 | -0 | -0 | -0 | -0 | -7 | -0 | -0 | -0 |
| EBIT | 51 | -93 | 94 | -162 | -607 | 26 | 61 | -34 | -15 | -57 | 84 | -135 | 170 | 207 |
| Net financials | -36 | -30 | -43 | -12 | -30 | -28 | -23 | -19 | -19 | -20 | -20 | -37 | -44 | -33 |
| Profit before tax | 15 | -123 | 52 | -174 | -637 | 7 | 37 | -53 | -34 | -78 | 64 | -172 | 125 | 174 |
| Tax | 4 | -13 | 73 | 15 | 35 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 11 | -110 | -22 | -189 | -672 | 3 | 37 | -53 | -34 | -78 | 64 | -172 | 125 | 174 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 591 | 520 | 293 | 439 | 306 | 173 | 221 | 185 | 126 | 148 | 112 | 32 | 52 | 131 |
| Equity | -263 | -373 | -395 | -84 | -379 | -376 | -338 | -391 | -426 | -503 | -439 | -611 | -486 | -312 |
| Long-term debt | 0 | 0 | 0 | 200 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 50 | 50 |
| Short-term debt | 854 | 893 | 688 | 323 | 585 | 449 | 459 | 476 | 452 | 551 | 451 | 543 | 488 | 393 |
| Total debt | 854 | 893 | 688 | 523 | 685 | 499 | 509 | 526 | 502 | 601 | 501 | 643 | 538 | 443 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2014 | — | — |
LB Management | Management | 2009 | — | — |
PP Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FACIT HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
MRC HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
Work 4 All ApS | Company | 20.0% | 20.0% | 2015 |
2TELL ApS | Company | 20.0% | 20.0% | 2025 |
HENRIK JACOBSEN HOLDING ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Peter Ravnholt | Management | 0 companies |
| Lars Blauenkjær Nyman | Management | 0 companies |
| Peter Phillipsen | Management | 0 companies |