| Revenue | DKK 52,2M | +35% |
| EBITDA | DKK 30,4M | +119% |
| Net profit | DKK -1,8M | +89% |
| Total assets | DKK 191,4M | +10% |
| Equity | DKK 122M | -1% |
| Employees | 23 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 31.828 | 26.591 | 36.324 | 37.887 | 32.536 | 37.736 | 38.519 | 52.162 |
| Staff expenses | -0 | -17.789 | -17.102 | -16.928 | -20.650 | -19.095 | -20.678 | -23.590 | -21.694 |
| EBITDA | 0 | 13.998 | 9.489 | 19.396 | 17.237 | 13.126 | 8.538 | 13.888 | 30.406 |
| Depreciation & amort. | -0 | -28.088 | -28.026 | -27.762 | -27.810 | -27.745 | -27.736 | -27.751 | -27.743 |
| EBIT | 0 | -14.090 | -18.537 | -8.366 | -10.573 | -14.619 | -19.198 | -13.863 | 2.663 |
| Net financials | -30 | -249 | -100 | -64 | 66 | 187 | 382 | 1.039 | 1.526 |
| Profit before tax | -30 | -14.339 | -21.446 | -8.638 | -10.528 | -14.432 | -18.816 | -12.824 | 4.189 |
| Tax | -0 | 2.951 | 1.439 | 4.432 | 3.451 | 2.923 | 4.244 | 3.244 | 5.943 |
| Net profit | -30 | -17.290 | -22.885 | -13.070 | -13.979 | -17.355 | -23.060 | -16.068 | -1.753 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 470 | 329.877 | 318.552 | 297.782 | 294.119 | 275.622 | 257.916 | 173.613 | 191.431 |
| Equity | 470 | 259.791 | 236.906 | 269.116 | 255.199 | 238.096 | 214.285 | 123.550 | 122.034 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 70.086 | 78.846 | 26.534 | 36.880 | 35.394 | 38.523 | 45.062 | 69.278 |
| Total debt | 0 | 70.086 | 78.846 | 26.534 | 36.880 | 35.394 | 38.523 | 45.062 | 69.278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
RS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Micael Thomas Forsberg | Chief Executive Officer | 0 companies |
| Robert Steen Larsen | Chief Executive Officer | 0 companies |
| Carsten Bøye Nielsen | Board of Directors | 0 companies |
| Peter David Budden | Chairman | 0 companies |
| Tarakeshwar Raghavan | Chairman | 0 companies |