| Revenue | DKK 7,6M | +3% |
| EBITDA | DKK 1,8M | -25% |
| Net profit | DKK 1,3M | -28% |
| Total assets | DKK 5,2M | +10% |
| Equity | DKK 3M | +13% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.486 | 501 | 1.109 | 1.909 | 1.946 | 2.016 | 1.841 | 2.348 | 3.495 | 4.046 | 6.176 | 7.331 | 7.575 |
| Staff expenses | -1.025 | -671 | -842 | -1.703 | -2.044 | -1.866 | -1.851 | -2.596 | -3.107 | -3.112 | -4.163 | -4.939 | -5.792 |
| EBITDA | 461 | -170 | 267 | 205 | -98 | 150 | -10 | -248 | 388 | 934 | 2.013 | 2.392 | 1.783 |
| Depreciation & amort. | 31 | -38 | -38 | -41 | -45 | -17 | -9 | -9 | -9 | -0 | -0 | -0 | -0 |
| EBIT | 430 | -208 | 229 | 165 | -143 | 133 | -20 | -258 | 380 | 934 | 2.013 | 2.392 | 1.783 |
| Net financials | -4 | -0 | -3 | -2 | -0 | -3 | -3 | -3 | -4 | -7 | -11 | -3 | -59 |
| Profit before tax | 426 | -205 | 226 | 163 | -143 | 131 | -23 | -260 | 375 | 927 | 2.002 | 2.389 | 1.724 |
| Tax | 88 | 1 | 6 | 36 | -2 | 2 | 5 | 0 | 22 | 205 | 449 | 528 | 384 |
| Net profit | 339 | -207 | 220 | 127 | -141 | 128 | -28 | -260 | 353 | 722 | 1.553 | 1.860 | 1.340 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 679 | 343 | 813 | 1.020 | 952 | 1.062 | 895 | 876 | 1.717 | 2.060 | 2.790 | 4.776 | 5.240 |
| Equity | 419 | 213 | 433 | 560 | 419 | 547 | 519 | 259 | 612 | 934 | 1.787 | 2.647 | 2.988 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 |
| Short-term debt | 258 | 131 | 380 | 460 | 533 | 515 | 376 | 617 | 1.094 | 1.126 | 1.003 | 2.128 | 2.252 |
| Total debt | 258 | 131 | 380 | 460 | 533 | 515 | 376 | 617 | 1.105 | 1.126 | 1.003 | 2.128 | 2.252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2011 | — | — |
SS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VINZENT INC. ApS | Company | 50.0% | 50.0% | 2012 |
MAPT MØLLER HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Møller | Management | 0 companies |
| Simon Stilund Vinzent | Management | 0 companies |