| Revenue | DKK 1,6M | +88% |
| EBITDA | DKK 1,1M | +157% |
| Net profit | DKK 479K | -74% |
| Total assets | DKK 26,9M | +16% |
| Equity | DKK 5,2M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 225 | 171 | 211 | 236 | 335 | 382 | 211 | 488 | 782 | 845 | 857 | 847 | 1.597 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | 172 | 171 | 341 | 283 | 504 | 699 | -197 | 278 | 730 | 1.177 | 1.009 | 428 | 1.103 |
| Depreciation & amort. | -0 | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 |
| EBIT | 0 | 147 | 171 | 341 | 283 | 504 | 699 | -197 | 278 | 730 | 1.177 | 1.009 | 428 | 1.083 |
| Net financials | 0 | -115 | -159 | -214 | -143 | -171 | -113 | -115 | -132 | -522 | -528 | 13 | 1.615 | -1.087 |
| Profit before tax | 0 | 32 | 12 | 127 | 140 | 333 | 586 | -312 | 145 | 208 | 649 | 1.022 | 2.043 | 614 |
| Tax | -0 | 7 | 10 | 26 | -2 | 90 | 125 | -87 | 32 | 88 | 148 | 141 | 193 | 136 |
| Net profit | 0 | 25 | 2 | 101 | 142 | 244 | 461 | -225 | 113 | 119 | 501 | 881 | 1.850 | 479 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.246 | 2.210 | 4.822 | 6.461 | 6.514 | 6.177 | 7.365 | 8.146 | 13.284 | 22.315 | 22.086 | 21.624 | 23.226 | 26.895 |
| Equity | — | 39 | 463 | 564 | 706 | 949 | 1.411 | 1.185 | 1.299 | 1.418 | 1.919 | 2.800 | 4.650 | 5.194 |
| Long-term debt | 3.090 | 1.545 | 1.963 | 1.989 | 1.927 | 1.136 | 5.379 | 5.131 | 12.871 | 16.903 | 16.110 | 14.832 | 13.543 | 13.758 |
| Short-term debt | 687 | 626 | 2.266 | 3.741 | 3.727 | 3.865 | 612 | 2.747 | 3.891 | 3.800 | 3.840 | 3.710 | 4.807 | 7.814 |
| Total debt | 3.777 | 2.171 | 4.229 | 5.730 | 5.654 | 5.001 | 5.991 | 7.878 | 16.762 | 20.703 | 19.949 | 18.542 | 18.350 | 21.572 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2011 | — | — |
SD Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Steffen Dyrendal Holding ApS | Company | 50.0% | 50.0% | 2026 |
Michael Dyrendal Holding ApS | Company | 50.0% | 50.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Poyser Dyrendal | Management | 0 companies |
| Steffen Dyrendal | Management | 0 companies |