| Revenue | DKK 3M | +5% |
| EBITDA | DKK 800K | +13% |
| Net profit | DKK 496K | +8% |
| Total assets | DKK 1,7M | +6% |
| Equity | DKK 996K | +4% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.310 | 1.607 | 2.153 | — | 2.710 | 2.966 | 2.831 | 3.026 | 3.367 | 2.825 | 3.378 | 3.088 | 2.877 | 3.008 |
| Staff expenses | -750 | -1.086 | -1.359 | -1.548 | -1.648 | -1.760 | -1.798 | -1.866 | -1.907 | -2.109 | -2.031 | -2.104 | -2.169 | -2.207 |
| EBITDA | 560 | 520 | 794 | 1.078 | 1.061 | 1.205 | 1.033 | 1.160 | 1.459 | 716 | 1.347 | 984 | 709 | 800 |
| Depreciation & amort. | -70 | 106 | 122 | -72 | -65 | -75 | -55 | -47 | -39 | -39 | -34 | -116 | -128 | -162 |
| EBIT | 490 | 414 | 672 | 1.007 | 996 | 1.130 | 978 | 1.113 | 1.420 | 677 | 1.312 | 867 | 580 | 638 |
| Net financials | -8 | 14 | -7 | -1 | 10 | 0 | 0 | 0 | 1 | 2 | 2 | 20 | 14 | -0 |
| Profit before tax | 481 | 428 | 665 | 1.006 | 1.006 | 1.130 | 978 | 1.113 | 1.421 | 679 | 1.315 | 887 | 595 | 638 |
| Tax | 128 | 110 | 164 | 237 | 222 | 249 | 216 | 246 | 314 | 156 | 290 | 200 | 134 | 142 |
| Net profit | 353 | 318 | 501 | 769 | 784 | 881 | 763 | 867 | 1.108 | 522 | 1.025 | 687 | 461 | 496 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 908 | 1.264 | 1.630 | 2.496 | 3.157 | 1.797 | 1.704 | 1.840 | 2.582 | 1.489 | 1.972 | 1.680 | 1.605 | 1.705 |
| Equity | 640 | 959 | 1.361 | 2.030 | 2.714 | 1.381 | 1.263 | 1.367 | 1.608 | 1.022 | 1.525 | 1.187 | 961 | 996 |
| Long-term debt | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 258 | 306 | 269 | 466 | 444 | 416 | 442 | 473 | 974 | 467 | 433 | 475 | 626 | 697 |
| Total debt | 258 | 306 | 269 | 466 | 444 | 416 | 442 | 473 | 974 | 467 | 433 | 475 | 626 | 697 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
9210 Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Ingolf Johansen | Management | 0 companies |