| Revenue | DKK 6,7M | -7% |
| EBITDA | DKK 560K | -71% |
| Net profit | DKK 70K | -93% |
| Total assets | DKK 9,6M | -7% |
| Equity | DKK 4,2M | -1% |
| Employees | 53 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.925 | 2.015 | 2.205 | 2.592 | 3.106 | 3.055 | 3.517 | 3.577 | 4.164 | 4.623 | 4.378 | 6.123 | 7.180 | 6.670 |
| Staff expenses | -1.749 | -1.828 | -1.948 | -2.221 | -2.322 | -2.762 | -2.780 | -2.763 | -3.033 | -3.480 | -3.666 | -4.435 | -5.275 | -6.110 |
| EBITDA | 176 | 186 | 258 | 371 | 785 | 294 | 737 | 814 | 1.130 | 1.143 | 712 | 1.687 | 1.905 | 560 |
| Depreciation & amort. | 52 | 9 | 11 | 93 | -295 | -278 | -290 | -301 | -273 | -138 | -266 | -516 | -527 | -420 |
| EBIT | 124 | 177 | 246 | 278 | 489 | 16 | 447 | 513 | 858 | 1.006 | 446 | 1.171 | 1.378 | 140 |
| Net financials | 7 | -16 | 126 | -16 | -118 | -64 | -41 | -25 | -6 | -28 | -86 | -153 | -98 | -66 |
| Profit before tax | 131 | 161 | 373 | 262 | 371 | -48 | 406 | 488 | 852 | 978 | 360 | 1.018 | 1.281 | 75 |
| Tax | 35 | 41 | 92 | 59 | 87 | -8 | 99 | 112 | 188 | 218 | 46 | 227 | 338 | 4 |
| Net profit | 96 | 121 | 281 | 203 | 284 | -40 | 307 | 375 | 664 | 759 | 314 | 792 | 943 | 70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.870 | 1.974 | 2.517 | 3.954 | 3.651 | 3.401 | 3.419 | 4.003 | 5.053 | 5.648 | 8.782 | 9.012 | 10.328 | 9.631 |
| Equity | 192 | 312 | 593 | 696 | 930 | 790 | 1.096 | 1.366 | 1.893 | 2.536 | 2.737 | 3.414 | 4.240 | 4.188 |
| Long-term debt | 0 | 0 | 0 | 878 | 702 | 413 | 0 | 114 | 222 | 200 | 1.806 | 1.648 | 1.546 | 768 |
| Short-term debt | 1.678 | 1.662 | 1.925 | 2.321 | 1.955 | 2.142 | 2.277 | 2.485 | 2.938 | 2.912 | 4.204 | 3.689 | 4.081 | 4.210 |
| Total debt | 1.678 | 1.662 | 1.925 | 3.199 | 2.657 | 2.555 | 2.277 | 2.600 | 3.161 | 3.112 | 6.011 | 5.337 | 5.627 | 4.977 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Hørsted Vinther | Founder | 0 companies |