| Revenue | DKK 6,6M | +6% |
| EBITDA | DKK 1,5M | +32% |
| Net profit | DKK 829K | +55% |
| Total assets | DKK 5,7M | -5% |
| Equity | DKK 4,2M | +8% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.406 | 3.510 | 3.869 | 4.697 | 4.629 | 4.643 | 4.732 | 5.662 | 7.238 | 9.012 | 8.763 | 6.976 | 6.253 | 6.617 |
| Staff expenses | -2.926 | -2.955 | -3.264 | -3.326 | -3.903 | -3.787 | -3.806 | -4.186 | -4.492 | -4.897 | -5.904 | -5.346 | -5.118 | -5.121 |
| EBITDA | 480 | 555 | 605 | 1.398 | 726 | 856 | 927 | 1.476 | 2.746 | 4.115 | 2.858 | 1.630 | 1.136 | 1.496 |
| Depreciation & amort. | 122 | -114 | 51 | -242 | -257 | -278 | -319 | -346 | -343 | -352 | -440 | -426 | -388 | -347 |
| EBIT | 357 | 440 | 554 | 1.156 | 469 | 578 | 608 | 1.130 | 2.403 | 3.762 | 2.418 | 1.204 | 747 | 1.150 |
| Net financials | 140 | 25 | 93 | 4 | -7 | -8 | -39 | -20 | -51 | 32 | -92 | 22 | -49 | 2 |
| Profit before tax | 497 | 465 | 648 | 1.160 | 462 | 570 | 569 | 1.110 | 2.352 | 3.794 | 2.326 | 1.226 | 698 | 1.151 |
| Tax | 126 | 125 | 213 | 235 | 113 | 136 | 134 | 262 | 554 | 880 | 518 | 287 | 164 | 323 |
| Net profit | 371 | 340 | 435 | 925 | 349 | 434 | 436 | 848 | 1.798 | 2.915 | 1.808 | 939 | 534 | 829 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.792 | 5.759 | 6.389 | 6.531 | 5.585 | 5.081 | 5.156 | 5.367 | 7.285 | 8.473 | 7.302 | 6.457 | 6.015 | 5.731 |
| Equity | 4.894 | 4.903 | 5.055 | 4.657 | 3.682 | 3.455 | 3.229 | 3.416 | 4.691 | 6.006 | 5.314 | 4.253 | 3.887 | 4.215 |
| Long-term debt | 0 | 0 | 269 | 314 | 356 | 274 | 136 | 0 | 225 | 133 | 99 | 56 | 0 | 0 |
| Short-term debt | 839 | 798 | 951 | 1.494 | 1.492 | 1.307 | 1.758 | 1.919 | 2.337 | 2.303 | 1.854 | 2.141 | 2.129 | 1.516 |
| Total debt | 898 | 856 | 1.335 | 1.874 | 1.848 | 1.626 | 1.927 | 1.951 | 2.562 | 2.436 | 1.954 | 2.197 | 2.129 | 1.516 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Audit | Audit | 1966 | — | — |
MH Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1966 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1966 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIMI HVASS HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
SITAS ApS | Company | 5.0% | 5.0% | 2004 |
| Individual | 0.0% | 0.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Peter Møiniche | Audit | 0 companies |
| Mimi Hvass | Management | 0 companies |
| Erik Gaarn | Board of Directors | 0 companies |
| Ulrik Møller | Board of Directors | 0 companies |
| Julius Nicolaj Meyer Wærum | Board of Directors | 0 companies |