| Revenue | DKK 560K | +307% |
| EBITDA | DKK 549K | +422% |
| Net profit | DKK 404K | +131% |
| Total assets | DKK 1M | +39% |
| Equity | DKK 673K | +150% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 502 | 1.233 | 1.467 | 5.853 | 3.713 | 2.654 | 502 | 1.386 | 3.440 | 467 | 302 | 137 | 560 |
| Staff expenses | -221 | -84 | -564 | -3.097 | -929 | -2.593 | -1.028 | -333 | -273 | -266 | -183 | -32 | -10 |
| EBITDA | 282 | 1.150 | 902 | 2.756 | 2.784 | 61 | -526 | 336 | 3.168 | 201 | 118 | 105 | 549 |
| Depreciation & amort. | -0 | -67 | -80 | -122 | -324 | -205 | -756 | -0 | -666 | -653 | -640 | -61 | -8 |
| EBIT | 282 | 1.083 | 822 | 2.634 | 2.459 | -144 | -1.282 | 336 | 2.501 | -451 | -522 | 44 | 542 |
| Net financials | -1 | -4 | 0 | -3 | -13 | -10 | -4 | -36 | -9 | 510 | 246 | 179 | -18 |
| Profit before tax | 281 | 1.079 | 823 | 2.631 | 2.446 | -154 | -1.286 | 300 | 2.492 | 59 | -276 | 223 | 524 |
| Tax | 77 | 306 | 187 | 600 | 542 | -27 | -280 | 67 | 550 | -99 | -118 | 48 | 119 |
| Net profit | 204 | 773 | 635 | 2.031 | 1.904 | -127 | -1.006 | 233 | 1.942 | 157 | -158 | 175 | 404 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.125 | 1.501 | 2.921 | 9.049 | 6.541 | 5.714 | 4.684 | 4.694 | 14.192 | 2.618 | 1.308 | 746 | 1.036 |
| Equity | 284 | 857 | 717 | 2.148 | 4.053 | 3.925 | 2.919 | 3.152 | 3.095 | 252 | 94 | 269 | 673 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.808 | 610 | 2.174 | 6.478 | 2.489 | 1.788 | 1.669 | 1.449 | 10.515 | 2.262 | 1.214 | 477 | 363 |
| Total debt | 2.808 | 610 | 2.174 | 6.478 | 2.489 | 1.788 | 1.669 | 1.449 | 10.515 | 2.262 | 1.214 | 477 | 363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2012 | — | — |
MØ Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UNTERHOLDING ApS | Company | 50.0% | 50.0% | 2012 |
MICHAEL PEDERSEN ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Damgaard Pedersen | Management | 0 companies |
| Mick Øgendahl | Management | 0 companies |