| Revenue | DKK 3,1M | +60% |
| EBITDA | DKK 626K | +58% |
| Net profit | DKK 590K | +40% |
| Total assets | DKK 18M | +120% |
| Equity | DKK 4M | +17% |
| Employees | 18 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 618 | 459 | 2.333 | 3.136 | 1.212 | 3.518 | 4.240 | 4.608 | 7.450 | 4.018 | 4.374 | 1.910 | 3.063 |
| Staff expenses | -0 | -0 | -0 | -0 | -6.732 | -5.374 | -4.748 | -7.012 | -6.054 | -5.707 | -6.105 | -0 | -6.115 |
| EBITDA | 342 | -179 | 1.494 | 1.500 | 1.494 | 2.119 | 2.261 | 1.258 | 4.645 | 1.161 | 2.189 | 396 | 626 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 342 | -179 | 1.494 | 1.500 | 1.494 | 2.119 | 2.261 | 1.258 | 4.645 | 1.161 | 2.189 | 396 | 626 |
| Net financials | 2 | -3 | -20 | -23 | -63 | -27 | -0 | 20 | -8 | -28 | 97 | 157 | 181 |
| Profit before tax | 344 | -183 | 1.474 | 1.476 | -1.192 | 2.092 | 2.260 | 1.278 | 4.638 | 1.133 | 2.286 | 553 | 807 |
| Tax | 86 | -52 | 339 | 328 | -262 | 463 | 498 | 289 | 1.033 | 261 | 514 | 131 | 216 |
| Net profit | 258 | -130 | 1.135 | 1.148 | -930 | 1.629 | 1.763 | 989 | 3.604 | 872 | 1.773 | 422 | 590 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 833 | 1.181 | 4.232 | 7.694 | 7.280 | 4.815 | 5.973 | 6.459 | 12.728 | 9.038 | 11.320 | 8.178 | 17.976 |
| Equity | 338 | 208 | 1.343 | 2.491 | 561 | 2.189 | 2.323 | 1.550 | 5.154 | 4.426 | 6.199 | 3.445 | 4.035 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 158 | 269 | 0 | 0 | 0 | 153 |
| Short-term debt | 477 | 825 | 2.781 | 5.203 | 6.661 | 2.588 | 3.286 | 4.499 | 7.050 | 4.462 | 3.829 | 3.081 | 11.200 |
| Total debt | 477 | 825 | 2.781 | 5.203 | 6.661 | 2.588 | 3.286 | 4.657 | 7.319 | 4.462 | 3.829 | 3.081 | 11.354 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS RAASCHOU HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
Acerd Invest Holding ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Raaschou | Chief Executive Officer | 0 companies |
| Andreas Carl Emil Rostgaard Düring | Board of Directors | 0 companies |
| Erik Hansen | Chairman | 0 companies |