| Revenue | DKK 0 | — |
| EBITDA | DKK -30K | +20% |
| Net profit | DKK -1,3M | -169% |
| Total assets | DKK 11,3M | -15% |
| Equity | DKK 10,9M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -45 | — | — | -130 | -53 | -52 | -65 | -48 | -36 | -52 | -35 | -35 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -23 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -58 | -528 | -4.678 | -205 | -115 | -52 | -65 | -48 | -36 | -52 | -35 | -35 | -37 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -1 | -5 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -58 | -528 | -4.678 | -206 | -120 | -61 | -65 | -48 | -36 | -52 | -35 | -35 | -37 | -30 |
| Net financials | 1.335 | 340 | -694 | -144 | -5 | 833 | 422 | 522 | 294 | 2.327 | -1.182 | 821 | 2.403 | -1.304 |
| Profit before tax | 1.277 | 19 | -3.942 | 166 | -125 | 600 | 356 | 474 | 257 | 2.275 | -1.217 | 786 | 2.365 | -1.334 |
| Tax | 66 | 69 | 87 | 53 | 9 | 65 | 76 | 77 | 48 | 359 | -0 | -0 | 433 | -0 |
| Net profit | 1.211 | -50 | -4.029 | 113 | -134 | 535 | 280 | 397 | 209 | 1.916 | -1.217 | 786 | 1.932 | -1.334 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.446 | 18.180 | 13.873 | 13.459 | 12.938 | 13.184 | 12.954 | 12.927 | 12.689 | 13.927 | 12.336 | 11.639 | 13.374 | 11.337 |
| Equity | 18.760 | 17.811 | 13.733 | 13.347 | 12.892 | 13.127 | 12.907 | 12.881 | 12.618 | 13.611 | 12.094 | 11.580 | 12.962 | 10.878 |
| Long-term debt | 38 | 33 | 37 | 37 | 0 | 32 | 4 | 20 | 0 | 258 | 0 | 0 | 350 | 0 |
| Short-term debt | 647 | 337 | 102 | 75 | 46 | 25 | 43 | 26 | 72 | 58 | 242 | 60 | 62 | 459 |
| Total debt | 685 | 369 | 140 | 112 | 46 | 57 | 47 | 46 | 72 | 316 | 242 | 60 | 412 | 459 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Founder | Founder | 1998 | — | — |
SE Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Claes Piculell | Founder | 0 companies |
| Steen Einar Piculell | Founder | 0 companies |
| Nepo Goldman-Piculell | Board of Directors | 0 companies |
| Birgit Bogh Piculell | Board of Directors | 0 companies |