| Revenue | DKK 2,5M | -10% |
| EBITDA | DKK 481K | +84% |
| Net profit | DKK 314K | +183% |
| Total assets | DKK 1,1M | -27% |
| Equity | DKK 412K | +38% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 536 | 664 | 899 | 977 | 1.092 | 1.190 | 1.146 | 1.435 | 2.217 | 2.056 | 2.000 | 2.777 | 2.498 |
| Staff expenses | -450 | -474 | -800 | -827 | -1.078 | -1.055 | -1.005 | -1.226 | -1.544 | -1.543 | -1.554 | -2.516 | -2.017 |
| EBITDA | 86 | 190 | 99 | 149 | 14 | 135 | 141 | 210 | 673 | 512 | 446 | 261 | 481 |
| Depreciation & amort. | 3 | 4 | 11 | 15 | 13 | -3 | -7 | -12 | -15 | -14 | -13 | -99 | -50 |
| EBIT | 83 | 186 | 88 | 135 | 1 | 132 | 134 | 198 | 657 | 498 | 433 | 162 | 431 |
| Net financials | 2 | 4 | 3 | 5 | -2 | -2 | -4 | 7 | 2 | -10 | -8 | -19 | -28 |
| Profit before tax | 85 | 191 | 90 | 140 | -1 | 129 | 130 | 205 | 660 | 489 | 425 | 142 | 403 |
| Tax | 17 | 48 | 22 | 33 | -0 | 28 | 29 | 45 | 145 | 107 | 94 | 32 | 90 |
| Net profit | 68 | 143 | 68 | 107 | -1 | 101 | 101 | 160 | 515 | 381 | 332 | 111 | 314 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 288 | 353 | 367 | 424 | 373 | 420 | 409 | 585 | 1.675 | 1.232 | 1.120 | 1.519 | 1.108 |
| Equity | 131 | 224 | 168 | 200 | 99 | 200 | 201 | 260 | 675 | 656 | 488 | 299 | 412 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 157 | 127 | 196 | 224 | 274 | 220 | 202 | 321 | 999 | 572 | 628 | 1.208 | 687 |
| Total debt | 157 | 127 | 196 | 224 | 274 | 220 | 202 | 321 | 999 | 572 | 628 | 1.208 | 687 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTECREDO INTERNATIONAL ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ringkvist | Management | 0 companies |
| Claus Spedtsberg | Board of Directors | 0 companies |