| Revenue | DKK 159K | +128% |
| EBITDA | DKK 159K | +133% |
| Net profit | DKK 151K | +21% |
| Total assets | DKK 573K | +45% |
| Equity | DKK 353K | +75% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 214 | -199 | -542 | -1.443 | 953 | 242 | -39 | -47 | -22 | 339 | 70 | 159 |
| Staff expenses | -0 | -0 | -0 | -0 | -794 | -426 | -120 | -30 | -2 | -0 | -6 | -2 | -0 |
| EBITDA | -33 | 4.619 | -307 | -334 | -2.237 | 490 | 70 | -128 | -50 | -22 | 333 | 68 | 159 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -33 | 4.619 | -307 | -334 | -2.237 | 490 | 70 | -128 | -50 | -22 | 333 | 68 | 159 |
| Net financials | -56 | 4.404 | 25 | 808 | -1 | -538 | -53 | -60 | -63 | -54 | -37 | 112 | 24 |
| Profit before tax | -46 | 4.618 | -175 | 265 | -2.238 | -11 | 70 | -129 | -113 | -76 | 296 | 180 | 183 |
| Tax | -0 | -0 | -7 | 12 | 2 | 117 | 27 | 2 | -0 | -0 | -0 | 56 | 32 |
| Net profit | -46 | 4.618 | -167 | 253 | -2.240 | -128 | 42 | -130 | -113 | -76 | 296 | 125 | 151 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28 | 4.119 | 3.665 | 3.157 | 716 | 413 | 397 | 413 | 402 | 361 | 395 | 395 | 573 |
| Equity | -237 | 3.882 | 3.616 | 2.590 | 248 | 17 | 60 | -29 | -142 | -218 | 78 | 202 | 353 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 481 | 512 | 226 | 106 | 109 |
| Short-term debt | 265 | 237 | 49 | 567 | 468 | 396 | 338 | 442 | 64 | 67 | 91 | 87 | 110 |
| Total debt | 265 | 237 | 49 | 567 | 468 | 396 | 338 | 442 | 544 | 579 | 317 | 193 | 219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2021 | |
| Individual | 20.0% | 20.0% | 2021 | |
| Individual | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Christiani Havemann | Management | 0 companies |
| Jan Grubak | Board of Directors | 0 companies |