| Revenue | DKK 10,7M | +32% |
| EBITDA | DKK 8,7M | +40% |
| Net profit | DKK 3,4M | +12% |
| Total assets | DKK 177,1M | +5% |
| Equity | DKK 86,3M | +4% |
| Employees | 7 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.012 | 7.558 | 8.090 | 8.486 | 8.417 | 17.038 | 11.675 | 11.699 | 11.193 | 10.844 | 64.264 | 8.102 | 10.713 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -31 | -732 | -1.364 | -1.520 | -1.658 | -2.148 | -1.884 | -1.997 |
| EBITDA | 3.012 | 7.485 | 8.090 | 8.486 | 8.417 | 17.007 | 10.943 | 10.285 | 9.673 | 9.186 | 62.116 | 6.209 | 8.692 |
| Depreciation & amort. | -348 | -920 | -0 | -0 | -0 | -2 | -95 | -190 | -1.712 | -1.728 | -1.316 | -1.544 | -2.356 |
| EBIT | 2.664 | 6.564 | 8.090 | 8.486 | 8.417 | 17.006 | 10.848 | 10.095 | 7.961 | 7.458 | 60.800 | 4.665 | 6.336 |
| Net financials | -516 | -1.164 | -1.464 | -1.414 | -1.768 | -2.181 | -1.857 | -1.623 | -1.485 | -1.912 | 3.987 | -791 | -1.988 |
| Profit before tax | 2.148 | 5.401 | 6.626 | 7.072 | 6.649 | 14.825 | 8.990 | 8.472 | 6.476 | 5.546 | 64.787 | 3.874 | 4.348 |
| Tax | 426 | 1.300 | 1.174 | 1.556 | 1.463 | 3.261 | 1.978 | 1.841 | 1.446 | 1.220 | 14.209 | 852 | 957 |
| Net profit | 1.722 | 4.100 | 5.452 | 5.516 | 5.186 | 11.563 | 7.013 | 6.630 | 5.030 | 4.326 | 50.578 | 3.022 | 3.391 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58.423 | 63.597 | 84.406 | 91.592 | 104.413 | 126.939 | 127.301 | 127.215 | 102.467 | 133.133 | 136.960 | 168.774 | 177.109 |
| Equity | 16.737 | 20.837 | 41.940 | 5.656 | 11.137 | 22.700 | 29.713 | 36.343 | 14.448 | 29.273 | 79.851 | 82.873 | 86.264 |
| Long-term debt | 35.450 | 34.503 | 29.990 | 68.253 | 73.953 | 89.958 | 80.868 | 64.880 | 58.601 | 90.756 | 25.267 | 58.947 | 56.890 |
| Short-term debt | 5.859 | 7.505 | 6.860 | 11.626 | 12.753 | 5.536 | 7.259 | 15.828 | 26.467 | 9.784 | 30.039 | 24.663 | 30.865 |
| Total debt | 41.310 | 42.007 | 36.850 | 79.878 | 86.706 | 95.494 | 88.127 | 80.708 | 85.068 | 100.540 | 55.306 | 83.610 | 87.755 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ScanPipe Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Lundgaard | Management | 0 companies |