| Revenue | DKK 2,2M | -33% |
| EBITDA | DKK 895K | -57% |
| Net profit | DKK 461K | -75% |
| Total assets | DKK 13,2M | -3% |
| Equity | DKK 7,4M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -167 | 253 | 762 | 1.234 | 1.336 | 1.758 | 1.815 | 1.738 | 1.820 | 1.755 | 2.080 | 3.326 | 2.230 |
| Staff expenses | -661 | -658 | -231 | -636 | -648 | -679 | -692 | -969 | -985 | -742 | -1.152 | -1.265 | -1.336 |
| EBITDA | -844 | -405 | 532 | 597 | 688 | 1.079 | 1.123 | 769 | 835 | 1.013 | 928 | 2.061 | 895 |
| Depreciation & amort. | 16 | -14 | -18 | -19 | -44 | -73 | -26 | -66 | -72 | -72 | -226 | -219 | -208 |
| EBIT | -860 | -419 | 514 | 578 | 645 | 1.006 | 1.097 | 703 | 763 | 941 | 702 | 1.843 | 687 |
| Net financials | -3 | -6 | -8 | -7 | 444 | 296 | 56 | 68 | 236 | -79 | 67 | 407 | -69 |
| Profit before tax | -863 | -424 | 506 | 571 | 1.089 | 1.302 | 1.153 | 772 | 999 | 862 | 769 | 2.250 | 618 |
| Tax | -0 | -0 | -0 | -228 | 246 | 292 | 229 | 168 | 161 | 197 | 150 | 391 | 157 |
| Net profit | -863 | -424 | 506 | 799 | 843 | 1.010 | 924 | 603 | 839 | 665 | 619 | 1.859 | 461 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.748 | 971 | 1.460 | 2.058 | 2.833 | 4.130 | 4.582 | 8.420 | 11.542 | 11.208 | 12.388 | 13.631 | 13.203 |
| Equity | 585 | 161 | 667 | 1.367 | 2.109 | 3.015 | 3.439 | 3.280 | 4.064 | 4.672 | 5.234 | 7.035 | 7.432 |
| Long-term debt | 434 | 434 | 434 | 434 | 412 | 390 | 363 | 4.223 | 4.226 | 5.635 | 5.611 | 5.558 | 5.018 |
| Short-term debt | 728 | 376 | 360 | 249 | 303 | 701 | 780 | 917 | 3.252 | 901 | 1.542 | 1.038 | 753 |
| Total debt | 1.162 | 810 | 794 | 683 | 715 | 1.091 | 1.143 | 5.140 | 7.478 | 6.535 | 7.153 | 6.596 | 5.771 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2000 | — | — |
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 |