| Revenue | DKK 9,6M | +19% |
| EBITDA | DKK 638K | +275% |
| Net profit | DKK 104K | +109% |
| Total assets | DKK 10,7M | -1% |
| Equity | DKK -3,5M | +3% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.818 | 11.447 | 11.876 | 15.758 | 20.739 | 39.456 | 8.716 | 7.966 | -5.424 | 2.503 | 4.705 | 8.058 | 9.556 |
| Staff expenses | -5.966 | -6.474 | -6.766 | -7.115 | -7.466 | -7.550 | -5.210 | -5.074 | -3.446 | -3.706 | -6.852 | -8.424 | -8.883 |
| EBITDA | 1.852 | 4.973 | 5.110 | 8.643 | 13.274 | 10.573 | 3.507 | 2.892 | -8.870 | -1.203 | -2.159 | -366 | 638 |
| Depreciation & amort. | -95 | -154 | -157 | -131 | -402 | -976 | -1.303 | -1.277 | -1.232 | -1.217 | -1.182 | -915 | -474 |
| EBIT | 1.757 | 4.818 | 4.953 | 8.511 | 12.871 | 9.596 | 2.203 | 1.615 | -10.102 | -2.420 | -3.341 | -1.281 | 164 |
| Net financials | 21 | 168 | 138 | 224 | -16 | -16 | 17 | 34 | -34 | -31 | 184 | 76 | -21 |
| Profit before tax | 1.778 | 4.986 | 5.091 | 8.736 | 12.855 | 9.580 | 2.220 | 1.649 | -10.136 | -2.451 | -3.156 | -1.205 | 143 |
| Tax | 445 | 1.248 | 1.259 | 2.057 | 2.806 | 2.135 | 496 | 363 | -0 | -151 | -163 | -84 | 39 |
| Net profit | 1.334 | 3.739 | 3.831 | 6.679 | 10.049 | 7.445 | 1.724 | 1.286 | -7.906 | -2.301 | -2.994 | -1.120 | 104 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.378 | 10.581 | 14.829 | 22.227 | 17.988 | 16.344 | 14.196 | 16.241 | 14.942 | 11.830 | 8.829 | 10.755 | 10.680 |
| Equity | 1.472 | 5.211 | 9.042 | 15.721 | 10.270 | 7.715 | 9.439 | 10.725 | 2.819 | 519 | -2.475 | -3.595 | -3.491 |
| Long-term debt | 0 | 6 | 54 | 22 | 70 | 0 | 333 | 312 | 283 | 283 | 283 | 283 | 283 |
| Short-term debt | 3.899 | 5.370 | 5.787 | 6.506 | 7.719 | 8.629 | 4.424 | 5.204 | 11.840 | 11.028 | 11.021 | 14.067 | 13.888 |
| Total debt | 3.899 | 5.370 | 5.787 | 6.506 | 7.719 | 8.629 | 4.757 | 5.516 | 12.123 | 11.311 | 11.304 | 14.350 | 14.171 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UP Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MT Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARKGRAF ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Uwe Peter Hugo Loffler | Chief Executive Officer | 0 companies |
| Martin Trolle Thomsen | Chief Executive Officer | 0 companies |
| Per Arne Christer Lundberg | Chief Executive Officer | 0 companies |
| Jørgen Rossen Nielsen | Board of Directors | 0 companies |
| Poul Brovall Jensen | Board of Directors | 0 companies |
| Rasmus Forup Helmich | Board of Directors | 0 companies |
| Anders Bjerno | Chairman | 0 companies |
| Uwe Peter Hugo Löffler | Chairman | 0 companies |