| Revenue | DKK 674K | +29% |
| EBITDA | DKK 152K | +49% |
| Net profit | DKK 116K | +49% |
| Total assets | DKK 303K | +45% |
| Equity | DKK 261K | +80% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.451 | 904 | 607 | 858 | 1.245 | 1.419 | 1.718 | 489 | 315 | 411 | 411 | 513 | 521 | 674 |
| Staff expenses | -1.169 | -1.149 | -602 | -645 | -783 | -1.199 | -1.387 | -621 | -500 | -583 | -270 | -394 | -419 | -523 |
| EBITDA | 282 | -245 | 4 | 213 | 462 | 219 | 330 | -132 | -185 | -172 | 141 | 118 | 102 | 152 |
| Depreciation & amort. | 19 | -19 | -19 | -18 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 264 | -265 | -15 | 195 | 448 | 219 | 330 | -132 | -185 | -172 | 141 | 118 | 102 | 152 |
| Net financials | -28 | -17 | -14 | -28 | -58 | -0 | -1 | -1 | 0 | -5 | -10 | -0 | -2 | 0 |
| Profit before tax | 236 | -282 | -29 | 167 | 390 | 219 | 330 | -133 | -184 | -177 | 131 | 118 | 100 | 152 |
| Tax | 65 | -66 | -6 | 36 | 110 | 51 | 73 | -28 | -39 | -39 | 29 | 26 | 22 | 36 |
| Net profit | 171 | -216 | -23 | 131 | 280 | 168 | 257 | -105 | -145 | -138 | 102 | 93 | 78 | 116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 971 | 364 | 239 | 350 | 322 | 575 | 821 | 245 | 199 | 194 | 178 | 165 | 210 | 303 |
| Equity | 257 | -252 | -275 | -143 | 137 | 305 | 461 | 156 | 11 | -127 | -25 | 67 | 145 | 261 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 714 | 615 | 514 | 493 | 185 | 270 | 360 | 89 | 187 | 322 | 203 | 97 | 64 | 42 |
| Total debt | 714 | 615 | 514 | 493 | 185 | 270 | 360 | 89 | 187 | 322 | 203 | 97 | 64 | 42 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
EP Founder | Founder | 2009 | — | — |
DK Founder | Founder | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
APPLICATORS ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Pedersen | Chief Executive Officer | 0 companies |
| Ebbe Panhardt | Founder | 0 companies |
| Dui Ky Pham | Founder | 0 companies |
| Torben Sørensen | Board of Directors | 0 companies |