| Revenue | DKK 3,7M | -1% |
| EBITDA | DKK 178K | -4% |
| Net profit | DKK 138K | -4% |
| Total assets | DKK 1,9M | +10% |
| Equity | DKK 1,7M | +9% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.993 | 8.237 | 8.114 | 3.576 | 4.087 | 3.822 | 3.720 | 3.726 | 2.930 | 3.108 | 3.568 | 3.583 | 3.725 | 3.697 |
| Staff expenses | -6.160 | -7.478 | -7.449 | -5.038 | -4.020 | -3.608 | -3.526 | -3.539 | -3.397 | -3.329 | -3.368 | -3.409 | -3.539 | -3.519 |
| EBITDA | 1.833 | 1.101 | 665 | -1.462 | 67 | 213 | 195 | 187 | -466 | -221 | 200 | 129 | 186 | 178 |
| Depreciation & amort. | -54 | 171 | -97 | -37 | -56 | -7 | -8 | -8 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.779 | 930 | 568 | -1.499 | 10 | 206 | 187 | 179 | -468 | -221 | 200 | 129 | 186 | 178 |
| Net financials | -135 | -194 | -357 | -52 | 134 | 66 | -0 | 3 | 31 | -13 | -10 | 0 | 0 | -0 |
| Profit before tax | 1.644 | 736 | 211 | -1.552 | 144 | 272 | 186 | 182 | -437 | -234 | 190 | 129 | 186 | 178 |
| Tax | 431 | 212 | 61 | -335 | 34 | 60 | 42 | 41 | -129 | -51 | 43 | 30 | 42 | 40 |
| Net profit | 1.213 | 524 | 150 | -1.216 | 110 | 212 | 145 | 141 | -308 | -183 | 146 | 99 | 144 | 138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.703 | 19.839 | 14.987 | 8.573 | 6.650 | 1.966 | 2.129 | 2.193 | 2.048 | 1.705 | 1.554 | 1.672 | 1.721 | 1.898 |
| Equity | 6.385 | 6.910 | 7.060 | 5.844 | 5.954 | 1.345 | 1.489 | 1.630 | 1.323 | 1.140 | 1.286 | 1.384 | 1.528 | 1.666 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 148 | 256 | 194 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.317 | 12.908 | 7.885 | 2.729 | 697 | 621 | 640 | 415 | 469 | 372 | 269 | 287 | 192 | 232 |
| Total debt | 10.317 | 12.908 | 7.885 | 2.729 | 697 | 621 | 640 | 563 | 725 | 566 | 269 | 287 | 192 | 232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2002 | — | — | |
MC Founder | Founder | 1991 | — | — |
JF Audit | Audit | 1991 | — | — |
CJ Management | Management | 2014 | — | — |
CF Management | Management | 2014 | — | — |
PC Management | Management | 2016 | — | — |
PE Founder | Founder | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Woiremose & Partner | Audit | 0 companies |
| Michael Charles Madsen | Founder | 0 companies |
| Jørgen Friis | Audit | 0 companies |
| Carl Johan Lindmark | Management | 0 companies |
| Carl Fredrik Lindmark | Management | 0 companies |
| Peter Charles Madsen | Management | 0 companies |
| Poul Erik Madsen | Founder | 0 companies |
| Jan-Erik Mikael Andersson | Board of Directors | 0 companies |