| Revenue | DKK 1,8M | — |
| EBITDA | DKK 1,8M | +86% |
| Net profit | DKK 1,4M | +91% |
| Total assets | DKK 2,3M | -30% |
| Equity | DKK 2,3M | -26% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 44.264 | 31.594 | 11.617 | 0 | 1.834 |
| Staff expenses | -19.264 | -14.279 | -5.282 | -19 | -19 |
| EBITDA | 2.119 | 444 | 10.209 | 978 | 1.815 |
| Depreciation & amort. | -516 | -451 | -295 | -0 | -0 |
| EBIT | 1.603 | -7 | 9.913 | 978 | 1.815 |
| Net financials | 192 | 79 | 64 | -7 | -6 |
| Profit before tax | 1.795 | 72 | 9.977 | 971 | 1.809 |
| Tax | 484 | 34 | 2.491 | 234 | 399 |
| Net profit | 1.311 | 38 | 7.486 | 737 | 1.409 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 11.195 | 10.773 | 4.476 | 3.333 | 2.325 |
| Equity | 3.492 | 3.029 | 4.315 | 3.052 | 2.261 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.703 | 7.738 | 161 | 282 | 64 |
| Total debt | 7.703 | 7.738 | 161 | 282 | 64 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1998 | — | — |
MN Management | Management | 1998 | — | — |
VC Management | Management | 1998 | — | — |
BK Management | Management | 1998 | — | — |
TG Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MXM0305 HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
TAG INVEST ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Mads Nørgaard Madsen | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Bjørn Kelsen | Management | 0 companies |
| Thomas Grandjean | Management | 0 companies |
| Lars Sander Matjeka | Board of Directors | 0 companies |
| Carl Christian Hansen | Board of Directors | 0 companies |
| Christian Rudebeck Holm | Board of Directors | 0 companies |
| Lars Bybjerg | Board of Directors | 0 companies |
| Kirsten Ravn Mainz | Board of Directors | 0 companies |
| Thomas Brøchner Petersson | Board of Directors | 0 companies |
| Jørgen Meulengracht Top | Chairman | 0 companies |