| Revenue | DKK 4,7M | +3066% |
| EBITDA | DKK 962K | +423% |
| Net profit | DKK 674K | +219% |
| Total assets | DKK 4,3M | +450% |
| Equity | DKK 754K | +4% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.346 | 2.484 | 1.966 | 1.612 | -2.365 | 2.565 | 1.386 | 10 | 149 | 4.720 |
| Staff expenses | -1.171 | -2.008 | -2.009 | -1.855 | -1.653 | -3.967 | -1.811 | -623 | -35 | -3.730 |
| EBITDA | 176 | 476 | -43 | -244 | -4.018 | -1.402 | -425 | -613 | 184 | 962 |
| Depreciation & amort. | -96 | -151 | -145 | -141 | 182 | -30 | -70 | -4 | -3 | -27 |
| EBIT | 80 | 325 | -188 | -385 | -4.200 | -1.431 | -495 | -618 | 181 | 934 |
| Net financials | -5 | 1 | -2 | -10 | -133 | -34 | -32 | -40 | 19 | -52 |
| Profit before tax | 75 | 325 | -189 | -395 | -4.332 | -1.466 | -528 | -658 | 200 | 882 |
| Tax | 19 | 80 | -44 | -88 | 81 | -334 | -67 | -1.148 | -11 | 208 |
| Net profit | 56 | 246 | -145 | -307 | -4.413 | -1.131 | -460 | 490 | 211 | 674 |
| Item | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.097 | 5.341 | 5.895 | 6.293 | 1.878 | 2.703 | 1.783 | 1.807 | 781 | 4.294 |
| Equity | 136 | 382 | 236 | -71 | 116 | 485 | 24 | 514 | 725 | 754 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 203 |
| Short-term debt | 3.942 | 4.942 | 5.658 | 6.364 | 1.762 | 2.218 | 1.759 | 1.278 | 56 | 3.335 |
| Total debt | 3.942 | 4.942 | 5.658 | 6.364 | 1.762 | 2.218 | 1.759 | 1.293 | 56 | 3.538 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LP Management | Management | 2021 | — | — |
CR Management | Management | 2016 | — | — |
HG Management | Management | 2021 | — | — |
KR Management | Management | 2012 | — | — |
HV Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Massil Holding ApS | Company | 100.0% | 100.0% | 2021 |
HANS WELLING A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Pedersen | Management | 0 companies |
| Christian Riise Gregersen | Management | 0 companies |
| Hanne Gersvang | Management | 0 companies |
| Karsten Rokkedahl Bang | Management | 0 companies |
| Hans Vilhelm Sorvad Welling | Management | 0 companies |