| Revenue | DKK 12,5M | +36% |
| EBITDA | DKK 7,7M | +58% |
| Net profit | DKK 6M | +84% |
| Total assets | DKK 22,8M | +40% |
| Equity | DKK 15,5M | +63% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.608 | 1.800 | 2.874 | 925 | 6.369 | 2.838 | 236 | 3.406 | 3.470 | 2.805 | 5.737 | 9.742 | 9.206 | 12.541 |
| Staff expenses | -463 | -538 | -1.193 | -1.332 | -1.221 | -2.234 | -2.110 | -2.064 | -1.440 | -1.767 | -2.226 | -3.723 | -4.319 | -4.815 |
| EBITDA | 614 | 852 | 1.192 | -1.013 | 5.101 | 484 | -2.033 | 1.155 | 1.248 | 776 | 3.266 | 5.755 | 4.887 | 7.726 |
| Depreciation & amort. | 7 | 27 | 62 | -64 | -94 | -114 | -117 | -203 | -201 | -201 | -140 | -140 | -274 | -408 |
| EBIT | 607 | 825 | 1.130 | -1.077 | 5.007 | 370 | -2.150 | 951 | 1.047 | 575 | 3.126 | 5.615 | 4.613 | 7.318 |
| Net financials | -16 | -3 | -6 | -4 | -31 | -5 | -1 | -89 | -1 | -539 | -60 | -275 | -507 | -109 |
| Profit before tax | 584 | 794 | 1.061 | -2.167 | 4.976 | 364 | -2.152 | 863 | 1.046 | 36 | 3.066 | 5.340 | 4.120 | 7.209 |
| Tax | 153 | 201 | 269 | -272 | 1.039 | 188 | -470 | 206 | 247 | 142 | 858 | 1.373 | 883 | 1.253 |
| Net profit | 431 | 570 | 792 | -883 | 3.937 | 177 | -1.681 | 657 | 799 | -106 | 2.208 | 3.967 | 3.237 | 5.956 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.274 | 1.338 | 2.437 | 978 | 5.641 | 5.791 | 3.060 | 3.893 | 4.591 | 5.193 | 13.923 | 15.959 | 16.337 | 22.824 |
| Equity | 80 | 80 | 80 | -185 | 3.752 | 428 | -1.253 | -596 | 203 | 97 | 2.305 | 6.272 | 9.510 | 15.476 |
| Long-term debt | 0 | 0 | 0 | 0 | 863 | 76 | 0 | 0 | 39 | 142 | 0 | 0 | 0 | 0 |
| Short-term debt | 885 | 598 | 1.184 | 1.163 | 1.026 | 5.229 | 4.281 | 4.489 | 4.349 | 4.953 | 10.535 | 7.503 | 4.684 | 5.559 |
| Total debt | 150 | 180 | 256 | 1.163 | 1.889 | 5.305 | 4.281 | 4.489 | 4.388 | 5.096 | 10.535 | 7.503 | 4.684 | 5.559 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PUSAT HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mustafa Pusat | Management | 0 companies |