| Revenue | DKK 9M | +18% |
| EBITDA | DKK 887K | +2% |
| Net profit | DKK 849K | +37% |
| Total assets | DKK 4,2M | +43% |
| Equity | DKK 2M | +72% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.725 | 2.554 | 4.113 | 5.712 | 5.203 | 6.420 | 4.647 | 5.507 | 6.445 | 6.370 | 5.609 | 5.992 | 7.631 | 9.003 |
| Staff expenses | -2.417 | -2.761 | -4.050 | -4.733 | -4.788 | -5.752 | -6.186 | -5.672 | -6.288 | -6.713 | -6.303 | -6.352 | -6.763 | -8.117 |
| EBITDA | 181 | -207 | 63 | 978 | 415 | 668 | -1.539 | -182 | 157 | -343 | -695 | -360 | 868 | 887 |
| Depreciation & amort. | -0 | -208 | -130 | -63 | -78 | -80 | -77 | -36 | -65 | -82 | -71 | -70 | -61 | -51 |
| EBIT | 181 | -416 | -67 | 915 | 337 | 588 | -1.617 | -218 | 92 | -426 | -766 | -430 | 807 | 836 |
| Net financials | 614 | 149 | -112 | -356 | 98 | 107 | 248 | 186 | 148 | -63 | 3 | -5 | 11 | 186 |
| Profit before tax | 795 | -266 | -179 | 559 | 435 | 695 | -1.369 | -32 | 240 | -413 | -762 | -435 | 818 | 1.022 |
| Tax | 47 | -101 | -16 | 211 | -120 | 137 | -317 | -52 | 37 | -42 | -152 | -154 | 197 | 172 |
| Net profit | 748 | -165 | -163 | 348 | 555 | 558 | -1.052 | 20 | 202 | -371 | -610 | -281 | 621 | 849 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.585 | 3.456 | 3.361 | 3.889 | 4.964 | 5.702 | 4.653 | 4.917 | 5.982 | 3.806 | 3.141 | 3.529 | 2.927 | 4.194 |
| Equity | — | 1.650 | 1.485 | 1.833 | 2.388 | 2.946 | 1.594 | 1.614 | 1.817 | 1.446 | 836 | 555 | 1.176 | 2.025 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 579 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.724 | 1.797 | 1.876 | 2.057 | 2.576 | 2.756 | 3.059 | 3.302 | 3.586 | 2.360 | 2.306 | 2.974 | 1.751 | 2.167 |
| Total debt | 1.724 | 1.797 | 1.876 | 2.057 | 2.576 | 2.756 | 3.059 | 3.302 | 4.165 | 2.360 | 2.306 | 2.974 | 1.751 | 2.167 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL PARSBERG HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Parsberg | Management | 0 companies |
| Mogens Hansen | Board of Directors | 0 companies |
| Gregor Louis Frimodt-Møller | Chairman | 0 companies |