| Revenue | DKK 1,8M | +75% |
| EBITDA | DKK 467K | +332% |
| Net profit | DKK 361K | +305% |
| Total assets | DKK 2,9M | +6% |
| Equity | DKK 1,3M | +37% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.559 | 1.870 | 2.362 | 2.986 | 1.179 | 957 | 2.253 | 1.640 | 2.257 | 1.907 | 1.685 | 1.050 | 1.842 |
| Staff expenses | -608 | -795 | -1.299 | -1.952 | -1.643 | -1.188 | -1.067 | -1.103 | -1.254 | -1.281 | -1.427 | -1.251 | -1.375 |
| EBITDA | 563 | 1.075 | 1.062 | 1.034 | -465 | -231 | 1.186 | 537 | 1.002 | 625 | 259 | -201 | 467 |
| Depreciation & amort. | -13 | -16 | -34 | -60 | -53 | -56 | -49 | -13 | -10 | -0 | -0 | -0 | -0 |
| EBIT | 550 | 1.059 | 1.029 | 974 | -518 | -287 | 1.137 | 524 | 993 | 625 | 259 | -201 | 467 |
| Net financials | -31 | -33 | -26 | -9 | -103 | -86 | -4 | -25 | -6 | -33 | -37 | -23 | -5 |
| Profit before tax | 519 | 1.026 | 1.002 | 964 | -621 | -373 | 1.132 | 498 | 987 | 592 | 222 | -225 | 463 |
| Tax | 136 | 256 | 256 | 227 | -123 | -91 | 250 | 110 | 223 | 125 | 50 | -49 | 102 |
| Net profit | 383 | 770 | 747 | 737 | -498 | -282 | 883 | 388 | 764 | 467 | 171 | -176 | 361 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.684 | 2.372 | 2.973 | 3.857 | 3.347 | 2.619 | 2.132 | 2.415 | 3.872 | 5.305 | 3.542 | 2.763 | 2.927 |
| Equity | 463 | 854 | 1.231 | 1.228 | 71 | -211 | 671 | 510 | 924 | 991 | 1.163 | 987 | 1.348 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 59 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.220 | 1.518 | 1.739 | 2.627 | 3.262 | 2.830 | 1.461 | 1.883 | 2.889 | 4.314 | 2.380 | 1.776 | 1.579 |
| Total debt | 1.220 | 1.518 | 1.739 | 2.627 | 3.262 | 2.830 | 1.461 | 1.905 | 2.948 | 4.314 | 2.380 | 1.776 | 1.579 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DIMSAAN HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Vedel | Management | 0 companies |