| Revenue | DKK 10,5M | -14% |
| EBITDA | DKK 1,9M | -53% |
| Net profit | DKK 1,3M | -56% |
| Total assets | DKK 5,6M | -24% |
| Equity | DKK 1,9M | -47% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 277 | 2.582 | 3.668 | 5.083 | 6.542 | 6.512 | 6.829 | 7.766 | 7.493 | 6.848 | 12.144 | 10.873 | 12.202 | 10.538 |
| Staff expenses | -0 | -1.751 | -2.631 | -3.757 | -4.405 | -4.792 | -4.828 | -5.042 | -4.836 | -5.216 | -7.559 | -7.452 | -8.092 | -8.595 |
| EBITDA | 277 | 831 | 1.038 | 1.326 | 2.137 | 1.720 | 2.001 | 2.724 | 2.657 | 1.632 | 4.586 | 3.421 | 4.109 | 1.943 |
| Depreciation & amort. | 52 | 61 | 61 | 74 | -92 | -140 | -202 | -213 | -211 | -209 | -175 | -167 | -231 | -248 |
| EBIT | 226 | 770 | 976 | 1.252 | 2.045 | 1.580 | 1.799 | 2.511 | 2.446 | 1.423 | 4.411 | 3.254 | 3.878 | 1.695 |
| Net financials | -33 | -36 | -15 | -9 | -25 | -21 | -7 | -70 | 32 | 54 | 27 | 29 | 5 | -10 |
| Profit before tax | 192 | 734 | 962 | 1.243 | 2.020 | 1.559 | 1.792 | 2.441 | 2.477 | 1.477 | 4.438 | 3.283 | 3.883 | 1.685 |
| Tax | 51 | 184 | 233 | 292 | 459 | 319 | 396 | 536 | 547 | 326 | 970 | 722 | 879 | 369 |
| Net profit | 141 | 550 | 729 | 952 | 1.561 | 1.240 | 1.396 | 1.905 | 1.930 | 1.152 | 3.468 | 2.561 | 3.004 | 1.316 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.039 | 1.885 | 2.655 | 3.907 | 5.229 | 4.914 | 5.652 | 6.736 | 8.292 | 5.589 | 8.530 | 6.446 | 7.428 | 5.646 |
| Equity | 217 | 630 | 1.084 | 1.532 | 2.336 | 2.316 | 2.720 | 3.507 | 4.325 | 1.277 | 3.745 | 3.056 | 3.560 | 1.876 |
| Long-term debt | 357 | 430 | 236 | 283 | 448 | 0 | 0 | 0 | 0 | 332 | 0 | 0 | 0 | 0 |
| Short-term debt | 444 | 797 | 1.311 | 2.060 | 2.401 | 2.559 | 2.887 | 3.186 | 3.926 | 3.945 | 4.747 | 3.315 | 3.775 | 3.678 |
| Total debt | 801 | 1.227 | 1.547 | 2.343 | 2.849 | 2.559 | 2.887 | 3.186 | 3.926 | 4.277 | 4.747 | 3.315 | 3.775 | 3.678 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Martin Ib A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Ib | Management | 0 companies |