| Revenue | DKK 4,9M | +4% |
| EBITDA | DKK 1,4M | +38% |
| Net profit | DKK 1,2M | +46% |
| Total assets | DKK 3,8M | +8% |
| Equity | DKK 2,7M | +6% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 313 | 677 | 1.610 | 2.346 | 3.126 | 3.646 | 4.239 | 4.502 | 5.102 | 5.417 | 5.582 | 4.708 | 4.873 |
| Staff expenses | -250 | -246 | -782 | -1.242 | -2.070 | -2.938 | -3.090 | -3.082 | -3.364 | -3.591 | -3.683 | -3.658 | -3.428 |
| EBITDA | 63 | 431 | 828 | 1.104 | 1.057 | 709 | 1.149 | 1.404 | 1.733 | 1.825 | 1.900 | 1.049 | 1.445 |
| Depreciation & amort. | -31 | -57 | -85 | -121 | -143 | -262 | -234 | -126 | -85 | -39 | -30 | -30 | -26 |
| EBIT | 32 | 374 | 743 | 983 | 914 | 447 | 915 | 1.279 | 1.648 | 1.787 | 1.869 | 1.019 | 1.419 |
| Net financials | -4 | -8 | -14 | -19 | -44 | -59 | -40 | -14 | -25 | -46 | -16 | 10 | 74 |
| Profit before tax | 28 | 366 | 729 | 964 | 870 | 387 | 875 | 1.265 | 1.624 | 1.740 | 1.853 | 1.029 | 1.492 |
| Tax | 9 | 91 | 181 | 230 | 202 | 87 | 199 | 285 | 362 | 386 | 415 | 235 | 333 |
| Net profit | 19 | 274 | 548 | 734 | 668 | 301 | 676 | 981 | 1.262 | 1.354 | 1.438 | 793 | 1.160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 513 | 1.016 | 2.413 | 3.166 | 3.134 | 4.289 | 4.688 | 5.485 | 6.366 | 3.797 | 4.208 | 3.522 | 3.813 |
| Equity | 173 | 447 | 995 | 1.609 | 1.277 | 1.078 | 1.753 | 1.734 | 1.996 | 2.351 | 2.789 | 2.582 | 2.742 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 318 | 551 | 1.391 | 1.547 | 1.822 | 3.180 | 2.917 | 3.748 | 4.343 | 1.434 | 1.415 | 939 | 1.006 |
| Total debt | 318 | 551 | 1.391 | 1.547 | 1.822 | 3.180 | 2.917 | 3.748 | 4.343 | 1.434 | 1.415 | 939 | 1.006 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TECHMA HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Nygaard Andreasen | Management | 0 companies |