| Revenue | DKK 2,4M | +13% |
| EBITDA | DKK 269K | -12% |
| Net profit | DKK 94K | -39% |
| Total assets | DKK 2,8M | +18% |
| Equity | DKK 164K | +132% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 712 | 662 | 851 | 765 | 1.065 | — | 1.240 | 1.329 | 1.844 | 2.031 | 1.995 | 2.104 | 2.386 |
| Staff expenses | -434 | -391 | -426 | -434 | -1.311 | -0 | -1.191 | -1.303 | -1.483 | -1.815 | -1.744 | -1.828 | -2.117 |
| EBITDA | 278 | 270 | 426 | 331 | -246 | 0 | 48 | 26 | 361 | 215 | 251 | 304 | 269 |
| Depreciation & amort. | 60 | 71 | 56 | -71 | -51 | -0 | -67 | -48 | -68 | -73 | -66 | 14 | -58 |
| EBIT | 218 | 199 | 369 | 259 | -298 | 0 | -19 | -22 | 293 | 143 | 185 | 290 | 211 |
| Net financials | -1 | 2 | 3 | 3 | -29 | 0 | -44 | -53 | -81 | -51 | -65 | -93 | -110 |
| Profit before tax | 217 | 201 | 372 | 262 | -327 | 0 | -63 | -76 | 212 | 92 | 120 | 197 | 120 |
| Tax | 55 | 52 | 96 | 66 | -74 | -0 | -11 | 5 | 51 | 21 | 27 | 45 | 26 |
| Net profit | 163 | 149 | 277 | 196 | -253 | 0 | -52 | -81 | 161 | 70 | 93 | 153 | 94 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 627 | 702 | 1.091 | 701 | 1.362 | 0 | 1.127 | 1.536 | 1.759 | 1.878 | 2.049 | 2.365 | 2.780 |
| Equity | 243 | 292 | 80 | 80 | -225 | 0 | -325 | -406 | -245 | -175 | -82 | 71 | 164 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 0 |
| Short-term debt | 383 | 306 | 520 | 621 | 1.587 | 0 | 1.452 | 1.932 | 1.958 | 2.043 | 2.129 | 2.258 | 2.586 |
| Total debt | 383 | 406 | 1.010 | 621 | 1.587 | 0 | 1.452 | 1.932 | 1.995 | 2.043 | 2.129 | 2.258 | 2.586 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Mv Management | Management | 2016 | — | — |
LE Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL VOIGT HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael van den Berg Voigt | Management | 0 companies |
| Lars Egelund Nielsen | Management | 0 companies |