| Revenue | DKK 15,5M | +2% |
| EBITDA | DKK 1,8M | -48% |
| Net profit | DKK 1,2M | -53% |
| Total assets | DKK 7,9M | -18% |
| Equity | DKK 3,4M | -29% |
| Employees | 40 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.061 | 4.347 | 4.843 | 4.966 | 5.234 | 7.091 | 9.648 | 10.681 | 11.044 | 17.018 | 13.997 | 15.210 | 15.546 |
| Staff expenses | -2.612 | -3.140 | -4.192 | -3.991 | -4.654 | -5.487 | -7.977 | -8.913 | -9.141 | -14.150 | -10.716 | -11.714 | -13.741 |
| EBITDA | 449 | 1.206 | 618 | 924 | 580 | 1.602 | 1.599 | 1.596 | 1.794 | 2.868 | 3.280 | 3.496 | 1.806 |
| Depreciation & amort. | -100 | -123 | -156 | -146 | -170 | -172 | -189 | -164 | -177 | -194 | -132 | -203 | -247 |
| EBIT | 349 | 1.083 | 462 | 778 | 410 | 1.430 | 1.410 | 1.433 | 1.617 | 2.675 | 3.148 | 3.292 | 1.558 |
| Net financials | -18 | -16 | -40 | 271 | 221 | 197 | -23 | -21 | -18 | -62 | -40 | -0 | 0 |
| Profit before tax | 332 | 1.067 | 423 | 1.049 | 631 | 1.628 | 1.387 | 1.411 | 1.599 | 2.613 | 3.108 | 3.292 | 1.559 |
| Tax | 90 | 278 | 73 | 177 | 112 | 307 | 345 | 332 | 344 | 592 | 698 | 734 | 346 |
| Net profit | 242 | 789 | 350 | 872 | 518 | 1.320 | 1.043 | 1.079 | 1.254 | 2.021 | 2.410 | 2.558 | 1.212 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.598 | 3.108 | 2.736 | 2.826 | 3.327 | 4.538 | 4.989 | 5.668 | 7.658 | 7.743 | 9.444 | 9.588 | 7.853 |
| Equity | 322 | 1.111 | 1.210 | 1.832 | 1.750 | 2.185 | 2.428 | 2.465 | 2.670 | 3.136 | 4.397 | 4.755 | 3.367 |
| Long-term debt | 213 | 164 | 142 | 92 | 0 | 113 | 150 | 149 | 346 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.050 | 1.810 | 1.372 | 902 | 1.571 | 2.201 | 2.377 | 3.051 | 4.642 | 4.607 | 5.040 | 4.821 | 4.415 |
| Total debt | 1.263 | 1.974 | 1.513 | 994 | 1.571 | 2.314 | 2.526 | 3.200 | 4.989 | 4.607 | 5.040 | 4.821 | 4.415 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM | Founder | 2011 | — | — |
DB Management | Management | 2017 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAE HOLDING ApS | Company | 66.7% | 66.7% | 2021 |
Dan Birkelev Holding ApS | Company | 15.0% | 15.0% | 2018 |
JMKM INVEST ApS | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Torsten Michael Moselund Frandsen | Founder | 0 companies |
| Dan Birkelev | Management | 0 companies |
| Kim Munch | Chief Executive Officer | 0 companies |
| Anett Leth Egsgaard | Chairman | 0 companies |
| Ejgil Egsgaard | Chairman | 0 companies |
| Sigge Jensen | Board of Directors | 0 companies |