| Revenue | DKK 945K | -5% |
| EBITDA | DKK 131K | -57% |
| Net profit | DKK 170K | +0% |
| Total assets | DKK 986K | +10% |
| Equity | DKK 524K | +30% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 609 | 637 | 638 | 628 | 637 | 704 | 674 | 796 | 966 | 980 | 901 | 995 | 945 |
| Staff expenses | -492 | -481 | -631 | -644 | -622 | -649 | -638 | -754 | -775 | -681 | -737 | -690 | -814 |
| EBITDA | -124 | -7 | 6 | -16 | 15 | 55 | 36 | 43 | 192 | 299 | 164 | 305 | 131 |
| Depreciation & amort. | -4 | -4 | -3 | -0 | -0 | -0 | -0 | -59 | -59 | -59 | -59 | -59 | -0 |
| EBIT | -127 | -11 | 3 | -16 | 15 | 55 | 36 | -16 | 133 | 240 | 105 | 246 | 131 |
| Net financials | -0 | -3 | 0 | -5 | -2 | -1 | -2 | -1 | -1 | -7 | -7 | 0 | -0 |
| Profit before tax | -128 | -14 | 3 | -21 | 13 | 54 | 35 | -17 | 132 | 233 | 98 | 246 | 130 |
| Tax | -58 | 32 | 10 | 1 | 4 | 21 | 8 | 5 | 23 | 57 | 27 | 77 | -40 |
| Net profit | -70 | -45 | -7 | -22 | 9 | 33 | 26 | -22 | 109 | 176 | 70 | 170 | 170 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 294 | 299 | 284 | 295 | 346 | 364 | 382 | 619 | 635 | 769 | 723 | 893 | 986 |
| Equity | 107 | 62 | 55 | 33 | 42 | 75 | 101 | 79 | 188 | 289 | 284 | 404 | 524 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 187 | 237 | 229 | 262 | 304 | 289 | 281 | 539 | 447 | 479 | 439 | 489 | 462 |
| Total debt | 187 | 237 | 229 | 262 | 304 | 289 | 281 | 539 | 447 | 479 | 439 | 489 | 462 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MU Founder | Founder | 1990 | — | — |
OW Audit | Audit | 2003 | — | — |
AA Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2014 | |
| Individual | 5.0% | 5.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Mekel Urop Arthur Haunsby | Founder | 0 companies |
| Ole Wanting | Audit | 0 companies |
| Alice Andersen | Audit | 0 companies |
| Knud Fersling | Board of Directors | 0 companies |
| Eva Schnack | Board of Directors | 0 companies |