| Revenue | DKK 24,4M | +39% |
| EBITDA | DKK 14,3M | +55% |
| Net profit | DKK 10,3M | +54% |
| Total assets | DKK 64,6M | +27% |
| Equity | DKK 32,1M | +47% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.931 | 4.220 | 7.359 | 9.893 | 8.134 | 11.712 | 11.101 | 8.788 | 4.801 | 9.186 | 14.910 | 17.542 | 24.440 |
| Staff expenses | -617 | -461 | -678 | -1.369 | -1.369 | -2.443 | -2.933 | -3.512 | -2.974 | -3.956 | -5.429 | -8.330 | -10.126 |
| EBITDA | 1.259 | 3.681 | 6.564 | 8.525 | 6.376 | 9.269 | 8.168 | 5.276 | 1.828 | 5.230 | 9.481 | 9.213 | 14.315 |
| Depreciation & amort. | -0 | -0 | -0 | -45 | -42 | -54 | -36 | -28 | -31 | -46 | -2 | -48 | -61 |
| EBIT | 1.259 | 3.681 | 6.564 | 8.479 | 6.335 | 9.216 | 8.132 | 5.248 | 1.797 | 5.184 | 9.479 | 9.164 | 14.253 |
| Net financials | -73 | -223 | -242 | -367 | -574 | -806 | -922 | -527 | -582 | -777 | -700 | -641 | -1.090 |
| Profit before tax | 1.186 | 3.458 | 6.322 | 8.113 | 5.761 | 8.410 | 7.210 | 4.721 | 1.215 | 4.408 | 8.779 | 8.523 | 13.163 |
| Tax | 297 | 862 | 1.551 | 1.907 | 1.312 | 1.851 | 1.605 | 1.039 | 275 | 966 | 1.944 | 1.876 | 2.896 |
| Net profit | 890 | 2.596 | 4.771 | 6.206 | 4.449 | 6.559 | 5.604 | 3.682 | 940 | 3.442 | 6.835 | 6.648 | 10.267 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.014 | 4.688 | 13.853 | 17.312 | 20.784 | 29.170 | 29.171 | 30.718 | 24.632 | 34.773 | 44.206 | 50.933 | 64.620 |
| Equity | — | 2.604 | 3.375 | 4.081 | 8.530 | 10.589 | 9.594 | 7.676 | 4.936 | 8.378 | 15.213 | 21.860 | 32.127 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85 | 63 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.739 | 3.748 | 6.468 | 7.678 | 12.050 | 16.281 | 18.818 | 20.790 | 19.633 | 26.396 | 28.987 | 29.064 | 32.484 |
| Total debt | 1.739 | 3.748 | 10.478 | 13.230 | 12.050 | 16.281 | 18.818 | 20.875 | 19.696 | 26.396 | 28.987 | 29.064 | 32.484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALAWIE HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mohammed Alawie | Management | 0 companies |