| Revenue | DKK 4,1M | -4% |
| EBITDA | DKK 3,9M | -8% |
| Net profit | DKK 1,5M | -20% |
| Total assets | DKK 85,1M | +1% |
| Equity | DKK 44,1M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.695 | -2.259 | 2.677 | 1.926 | -2.564 | 1.904 | 2.553 | 1.918 | 3.272 | 3.061 | 2.610 | 4.225 | 4.070 |
| Staff expenses | -30 | -163 | -87 | -52 | -225 | -102 | -102 | -130 | -105 | -95 | -106 | -344 | -907 |
| EBITDA | 1.126 | -1.400 | -1.566 | 15.332 | 5.572 | 6.968 | 2.729 | 1.973 | 8.434 | 3.572 | 6.169 | 4.214 | 3.879 |
| Depreciation & amort. | 27 | -22 | -10 | -15 | -24 | -27 | -52 | -55 | -44 | -25 | -25 | -25 | -25 |
| EBIT | 1.099 | -1.422 | -1.575 | 15.316 | 5.548 | 6.941 | 2.677 | 1.918 | 8.391 | 3.547 | 6.144 | 4.190 | 3.854 |
| Net financials | -303 | -813 | -603 | -458 | -633 | -670 | -558 | -653 | -491 | -847 | -813 | -1.695 | -1.941 |
| Profit before tax | 795 | -609 | -972 | 14.858 | 4.915 | 6.271 | 2.119 | 1.265 | 7.899 | 2.700 | 5.331 | 2.495 | 1.912 |
| Tax | 195 | 5 | -237 | 3.302 | 1.082 | 1.387 | 452 | 274 | 1.669 | 685 | 1.171 | 632 | 421 |
| Net profit | 601 | -614 | -735 | 11.556 | 3.834 | 4.884 | 1.667 | 991 | 6.230 | 2.015 | 4.160 | 1.863 | 1.491 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.135 | 28.376 | 29.929 | 45.258 | 48.320 | 54.261 | 56.354 | 62.358 | 71.869 | 75.882 | 83.138 | 84.177 | 85.126 |
| Equity | 4.043 | 4.657 | 5.392 | 16.949 | 20.868 | 25.559 | 27.226 | 28.324 | 34.554 | 36.569 | 40.729 | 42.592 | 44.083 |
| Long-term debt | 12.375 | 20.392 | 21.167 | 22.029 | 20.355 | 19.945 | 19.764 | 24.162 | 24.913 | 26.189 | 30.178 | 29.449 | 28.369 |
| Short-term debt | 2.428 | 2.249 | 2.306 | 2.216 | 2.274 | 2.921 | 3.311 | 3.725 | 5.095 | 5.553 | 3.851 | 3.597 | 3.977 |
| Total debt | 14.802 | 22.641 | 23.474 | 24.245 | 22.629 | 22.867 | 23.075 | 27.886 | 30.008 | 31.742 | 34.029 | 33.046 | 32.347 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MCP GRUPPEN ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Christian Petersen | Management | 0 companies |