| Revenue | DKK 8,3M | +240% |
| EBITDA | DKK 913K | -31% |
| Net profit | DKK 172K | -56% |
| Total assets | DKK 4,2M | -10% |
| Equity | DKK 1,3M | +603% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 648 | 965 | 1.061 | 740 | 942 | 1.367 | 1.400 | 1.557 | 1.276 | 2.011 | -864 | 2.429 | 8.263 |
| Staff expenses | -0 | -625 | -606 | -595 | -563 | -780 | -970 | -928 | -769 | -667 | -1.197 | -1.054 | -1.116 | -1.229 |
| EBITDA | — | 23 | 359 | 467 | 177 | 162 | 396 | 472 | 788 | 609 | 813 | -1.918 | 1.314 | 913 |
| Depreciation & amort. | -0 | -78 | -110 | -100 | -86 | -113 | -182 | -305 | -511 | -835 | -636 | -722 | -718 | -488 |
| EBIT | — | -55 | 249 | 367 | 90 | 49 | 214 | 167 | 277 | -226 | 177 | -2.640 | 595 | 424 |
| Net financials | 0 | -18 | -19 | -27 | -36 | -34 | -20 | -25 | -17 | -13 | -11 | -33 | -43 | -116 |
| Profit before tax | — | 8 | 230 | 340 | 55 | 14 | 195 | 142 | 260 | -238 | 166 | -2.674 | 553 | 308 |
| Tax | -0 | 41 | 75 | 80 | 19 | 12 | 45 | 34 | 67 | -157 | -155 | -590 | 161 | 136 |
| Net profit | — | -32 | 155 | 260 | 35 | 2 | 149 | 108 | 193 | -82 | 321 | -2.084 | 391 | 172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.470 | 1.505 | 1.818 | 2.033 | 5.386 | 5.417 | 3.910 | 4.741 | 5.735 | 6.964 | 8.040 | 5.806 | 4.663 | 4.191 |
| Equity | 512 | 480 | 635 | 895 | 930 | 932 | 1.082 | 1.189 | 1.382 | 1.110 | 1.431 | -652 | -261 | 1.313 |
| Long-term debt | 506 | 370 | 412 | 457 | 3.231 | 2.282 | 383 | 370 | 973 | 796 | 770 | 770 | 862 | 0 |
| Short-term debt | 441 | 655 | 768 | 681 | 1.220 | 2.186 | 2.396 | 3.098 | 3.380 | 5.058 | 5.838 | 5.689 | 4.062 | 2.878 |
| Total debt | 947 | 1.025 | 1.180 | 1.138 | 4.452 | 4.468 | 2.779 | 3.468 | 4.353 | 5.854 | 6.609 | 6.459 | 4.924 | 2.878 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2025 | — | — |
DM Management | Management | 2012 | — | — |
FG Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAJLERGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Majlergaard | Management | 0 companies |
| David Michael Appleyard | Management | 0 companies |
| Frederik Gaard Majlergaard | Management | 0 companies |