| Revenue | DKK 996K | +20% |
| EBITDA | DKK 996K | +20% |
| Net profit | DKK -1,8M | +0% |
| Total assets | DKK 21,1M | -4% |
| Equity | DKK 14,4M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 78 | -233 | 456 | -74 | -21 | 49 | -94 | 4.978 | -36 | 1.928 | -15 | -1.949 | 830 | 996 |
| Staff expenses | -172 | -90 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -212 | -282 | 289 | -222 | -1.957 | 49 | -94 | 4.978 | -36 | 1.928 | -2.118 | -1.949 | 830 | 996 |
| Depreciation & amort. | 216 | 229 | 3.097 | -117 | -3 | -3 | -3 | -2 | -0 | -16 | -7 | -7 | -7 | -7 |
| EBIT | -428 | -512 | -2.808 | -339 | -1.960 | 46 | -97 | 4.975 | -36 | 1.911 | -2.125 | -1.956 | 823 | 988 |
| Net financials | -741 | 710 | -292 | -574 | -1.772 | -5.099 | -717 | -766 | 2.501 | -734 | 2.239 | -6.752 | -2.647 | -2.810 |
| Profit before tax | -1.168 | 199 | -3.100 | -913 | -1.871 | -5.053 | -779 | 4.210 | 2.465 | 1.177 | 113 | -8.708 | -1.825 | -1.822 |
| Tax | 44 | 146 | 109 | 36 | 6 | 24 | 17 | 1.086 | 30 | 453 | 53 | -0 | -0 | -0 |
| Net profit | -1.212 | 53 | -3.209 | -949 | -1.877 | -5.078 | -797 | 3.124 | 2.435 | 724 | 60 | -8.708 | -1.825 | -1.822 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.759 | 37.399 | 35.400 | 31.790 | 30.192 | 26.588 | 24.106 | 25.857 | 28.695 | 33.365 | 32.309 | 28.154 | 22.056 | 21.080 |
| Equity | 36.214 | 35.559 | 33.491 | 30.491 | 28.479 | 23.402 | 22.605 | 23.480 | 25.902 | 26.738 | 26.798 | 18.090 | 16.266 | 14.444 |
| Long-term debt | 0 | 1.307 | 1.269 | 0 | 0 | 0 | 0 | 941 | 32 | 453 | 53 | 0 | 0 | 0 |
| Short-term debt | 201 | 534 | 640 | 1.299 | 1.713 | 3.187 | 1.501 | 1.434 | 2.760 | 5.447 | 5.053 | 10.063 | 5.791 | 6.636 |
| Total debt | 1.545 | 1.841 | 1.908 | 1.299 | 1.713 | 3.187 | 1.501 | 2.375 | 2.792 | 5.901 | 5.106 | 10.063 | 5.791 | 6.636 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK | Board of Directors | 1999 | — | — |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Christiani Havemann | Management | 0 companies |
| Ann Køj | Board of Directors | 0 companies |
| Peter Garde | Board of Directors | 0 companies |