| Revenue | DKK 37,2M | +22% |
| EBITDA | DKK 3,6M | +339% |
| Net profit | DKK 1,3M | +144% |
| Total assets | DKK 26,1M | -9% |
| Equity | DKK 3,5M | +57% |
| Employees | 57 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 7.975 | 29.174 | 30.624 | 30.579 | 37.208 |
| Staff expenses | -0 | -25.945 | -28.643 | -32.084 | -33.617 |
| EBITDA | 5.226 | 3.229 | 1.829 | -1.505 | 3.591 |
| Depreciation & amort. | -0 | -573 | -950 | -1.321 | -1.174 |
| EBIT | 5.226 | 2.656 | 879 | -2.826 | 2.417 |
| Net financials | -1.417 | -133 | -69 | -850 | -935 |
| Profit before tax | 3.809 | 2.523 | 810 | -3.676 | 1.481 |
| Tax | 884 | 577 | 211 | -765 | 212 |
| Net profit | 2.926 | 1.945 | 599 | -2.911 | 1.269 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 18.932 | 32.054 | 30.910 | 28.535 | 26.053 |
| Equity | 5.582 | 4.540 | 5.139 | 2.228 | 3.498 |
| Long-term debt | 1.804 | 4.390 | 4.659 | 4.608 | 5.542 |
| Short-term debt | 11.240 | 22.428 | 20.206 | 21.557 | 16.660 |
| Total debt | 13.044 | 26.818 | 24.864 | 26.165 | 22.203 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MA Management | Management | 2009 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2021 – 2023 | |
| Board of Directors | 2021 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Asbjørn Nielsen Binelli | Management | 0 companies |
| Claus Spangenberg | Chairman | 0 companies |
| Egon Jensen Mondrup | Board of Directors | 0 companies |