| Revenue | DKK 322K | +58% |
| EBITDA | DKK 265K | +84% |
| Net profit | DKK 208K | +102% |
| Total assets | DKK 3,2M | +36% |
| Equity | DKK 1,1M | +23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.751 | 1.439 | 246 | 424 | 562 | 1.087 | 776 | 1.356 | 888 | 567 | 459 | 204 | 322 |
| Staff expenses | -1.245 | -1.305 | -267 | -246 | -205 | -818 | -1.016 | -1.094 | -873 | -277 | -268 | -60 | -57 |
| EBITDA | 506 | 134 | -21 | 179 | 357 | 269 | -240 | 262 | 15 | 289 | 190 | 144 | 265 |
| Depreciation & amort. | -15 | -26 | -9 | -0 | -14 | -14 | -14 | -14 | -5 | -0 | -0 | -0 | -0 |
| EBIT | 491 | 108 | -30 | 179 | 343 | 255 | -253 | 248 | 10 | 289 | 190 | 144 | 265 |
| Net financials | -11 | -26 | -19 | -178 | 42 | -13 | 264 | -135 | -132 | -21 | 13 | -10 | 0 |
| Profit before tax | 480 | 82 | -50 | 1 | 385 | 242 | 10 | 113 | -122 | 268 | 204 | 134 | 265 |
| Tax | 124 | 32 | -0 | -0 | 37 | 54 | -38 | 56 | 24 | 65 | 43 | 32 | 57 |
| Net profit | 355 | 50 | -50 | -224 | 348 | 188 | 48 | 58 | -146 | 203 | 161 | 103 | 208 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.375 | 1.546 | 528 | 823 | 847 | 1.465 | 912 | 1.529 | 1.426 | 1.705 | 1.827 | 2.365 | 3.214 |
| Equity | 444 | 194 | 144 | -79 | 269 | 457 | 505 | 559 | 412 | 615 | 776 | 879 | 1.078 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 0 | 57 |
| Short-term debt | 929 | 1.352 | 383 | 902 | 574 | 1.005 | 406 | 914 | 1.014 | 1.090 | 1.051 | 1.486 | 2.079 |
| Total debt | 929 | 1.352 | 383 | 902 | 574 | 1.005 | 406 | 969 | 1.014 | 1.090 | 1.051 | 1.486 | 2.136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2010 | — | — |
JG Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HUCAMA Group Holding ApS | Company | 66.7% | 66.7% | 2015 |
Wenshoej Holding ApS | Company | 15.0% | 15.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Michele Guarini | Management | 0 companies |
| Jesper Gottschalck-Hansen | Management | 0 companies |