| Revenue | DKK 646K | -49% |
| EBITDA | DKK 36K | -91% |
| Net profit | DKK 23K | -93% |
| Total assets | DKK 1,6M | -15% |
| Equity | DKK 1,4M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.221 | 1.303 | 1.076 | 920 | 1.391 | 1.285 | 1.300 | 1.506 | 1.056 | 1.300 | 1.123 | 982 | 1.274 | 646 |
| Staff expenses | -797 | -1.007 | -1.028 | -918 | -834 | -967 | -936 | -1.063 | -785 | -838 | -897 | -838 | -875 | -610 |
| EBITDA | 424 | 296 | 49 | 2 | 556 | 318 | 364 | 443 | 271 | 462 | 226 | 144 | 400 | 36 |
| Depreciation & amort. | -56 | -3 | -3 | -3 | -42 | -75 | -79 | -73 | -105 | -105 | -95 | -93 | -90 | -47 |
| EBIT | 368 | 293 | 46 | -1 | 514 | 243 | 285 | 370 | 166 | 357 | 131 | 51 | 309 | -12 |
| Net financials | 0 | -2 | 0 | 0 | -20 | -5 | -2 | -2 | 4 | 58 | -106 | 73 | 121 | 45 |
| Profit before tax | 368 | 290 | 46 | -1 | 494 | 237 | 283 | 368 | 169 | 414 | 25 | 125 | 430 | 33 |
| Tax | 86 | 65 | 10 | 10 | 115 | 54 | 64 | 82 | 40 | 94 | 7 | 29 | 96 | 10 |
| Net profit | 282 | 225 | 35 | -11 | 379 | 183 | 219 | 287 | 129 | 321 | 18 | 95 | 334 | 23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 888 | 979 | 964 | 863 | 1.455 | 1.419 | 1.489 | 1.628 | 1.743 | 1.764 | 1.546 | 1.587 | 1.821 | 1.554 |
| Equity | 507 | 636 | 575 | 563 | 841 | 921 | 1.034 | 1.213 | 1.232 | 1.440 | 1.343 | 1.321 | 1.533 | 1.421 |
| Long-term debt | 0 | 0 | 0 | 0 | 132 | 76 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 381 | 343 | 390 | 300 | 472 | 407 | 419 | 378 | 472 | 288 | 173 | 246 | 280 | 115 |
| Total debt | 381 | 343 | 390 | 300 | 604 | 482 | 437 | 378 | 472 | 288 | 173 | 246 | 280 | 115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2000 | — | — |
GM Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Christiani Havemann | Management | 0 companies |
| Gitte Madsen | Management | 0 companies |