| Revenue | DKK 3,3M | +18% |
| EBITDA | DKK 844K | +69% |
| Net profit | DKK 423K | +159% |
| Total assets | DKK 3,4M | +51% |
| Equity | DKK 835K | +103% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.094 | 3.669 | 1.891 | 2.770 | 3.259 |
| Staff expenses | -2.477 | -2.370 | -2.459 | -2.271 | -2.416 |
| EBITDA | 603 | 918 | -568 | 500 | 844 |
| Depreciation & amort. | -324 | -274 | -293 | -196 | -160 |
| EBIT | 279 | 644 | -861 | 304 | 684 |
| Net financials | -81 | -145 | -189 | -92 | -139 |
| Profit before tax | 197 | 499 | -1.050 | 212 | 545 |
| Tax | 46 | 112 | -226 | 49 | 121 |
| Net profit | 152 | 387 | -824 | 164 | 423 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.010 | 4.817 | 4.828 | 2.255 | 3.416 |
| Equity | 653 | 890 | 248 | 412 | 835 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.291 | 3.927 | 4.516 | 1.843 | 2.581 |
| Total debt | 5.291 | 3.927 | 4.516 | 1.843 | 2.581 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MC Management | Management | 1999 |
| Former (1) | ||
PA Management | Management | 1998 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1999 | |
| Board of Directors | 2006 | |
| Former (1) | ||
| Board of Directors | 1999 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Casper Henriksen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Henrik Nicolai Krebs | Board of Directors | 0 companies |
| Pia Heidi Henriksen | Board of Directors | 0 companies |
| Palle Larsen | Board of Directors | 0 companies |