| Revenue | — | — |
| EBITDA | DKK -42K | +91% |
| Net profit | DKK -38K | +91% |
| Total assets | DKK 565K | -26% |
| Equity | DKK 510K | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.613 | 1.991 | 2.167 | 1.601 | 1.021 | 861 | 1.541 | 1.190 | -58 | 400 | 1.155 | -265 | -281 | — |
| Staff expenses | -610 | -1.646 | -2.041 | -1.371 | -968 | -761 | -1.297 | -914 | -427 | -272 | -305 | -924 | -197 | -0 |
| EBITDA | 586 | 344 | 127 | 231 | 53 | 100 | 244 | 276 | -485 | 127 | 850 | -1.190 | -478 | -42 |
| Depreciation & amort. | -61 | -92 | 99 | -173 | -26 | -82 | -79 | -80 | -10 | -5 | -0 | -5 | -8 | -0 |
| EBIT | 525 | 252 | 28 | 58 | 28 | 18 | 165 | 196 | -496 | 123 | 849 | -1.195 | -485 | -42 |
| Net financials | -12 | 4 | 58 | 31 | 76 | 10 | 16 | 15 | -18 | 1 | -19 | 12 | -22 | -2 |
| Profit before tax | 513 | 256 | 85 | 89 | 103 | 28 | 181 | 211 | -513 | 124 | 831 | -1.183 | -507 | -44 |
| Tax | 144 | 82 | 28 | 37 | 25 | 5 | 51 | 56 | -131 | 62 | 230 | -258 | -100 | -6 |
| Net profit | 369 | 175 | 57 | 52 | 78 | 23 | 130 | 155 | -382 | 62 | 600 | -925 | -408 | -38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.757 | 3.010 | 3.126 | 2.874 | 1.902 | 1.846 | 2.174 | 1.265 | 296 | 755 | 1.930 | 742 | 762 | 565 |
| Equity | 500 | 500 | 500 | 552 | 578 | 523 | 630 | 655 | 118 | 500 | 1.100 | 500 | 548 | 510 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.220 | 2.473 | 2.601 | 2.322 | 1.324 | 1.324 | 1.544 | 610 | 178 | 255 | 828 | 242 | 214 | 56 |
| Total debt | 1.220 | 2.473 | 2.601 | 2.322 | 1.324 | 1.324 | 1.544 | 610 | 178 | 255 | 828 | 242 | 214 | 56 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2011 | — | — |
MØ Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAMICH ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Charles Austin | Management | 0 companies |
| Mikael Ørum | Chief Executive Officer | 0 companies |
| Peter Franklin Corless | Board of Directors | 0 companies |
| Martin Lavesen | Board of Directors | 0 companies |
| Christine Wagner | Board of Directors | 0 companies |
| Ann-Marie Radecop Ørum | Board of Directors | 0 companies |
| Lars Bertholdt | Board of Directors | 0 companies |
| Christian Ørum | Board of Directors | 0 companies |
| Scott Branson Woodward | Board of Directors | 0 companies |
| Wolfgang Pieken | Board of Directors | 0 companies |
| Hanne Christine Ørum | Board of Directors | 0 companies |