| Revenue | DKK 456K | +245% |
| EBITDA | DKK 9K | +66% |
| Net profit | DKK -12K | -50% |
| Total assets | DKK 251K | -6% |
| Equity | DKK 247K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 484 | 378 | 220 | 219 | 206 | 163 | 160 | 132 | 456 |
| Staff expenses | -139 | -73 | -142 | -142 | -149 | -128 | -143 | -127 | -115 |
| EBITDA | 345 | 306 | 78 | 76 | 57 | 35 | 17 | 6 | 9 |
| Depreciation & amort. | -60 | -0 | -0 | -4 | -9 | -9 | -9 | -14 | -21 |
| EBIT | 285 | 306 | 78 | 72 | 48 | 26 | 8 | -8 | -12 |
| Net financials | -229 | -258 | 1 | -0 | 0 | 0 | 0 | 0 | -1 |
| Profit before tax | 56 | 48 | 79 | 72 | 48 | 26 | 8 | -8 | -12 |
| Tax | -0 | -0 | 16 | 16 | 8 | 7 | 2 | 0 | -0 |
| Net profit | 56 | 48 | 64 | 56 | 40 | 20 | 6 | -8 | -12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 128 | 122 | 172 | 234 | 267 | 302 | 300 | 268 | 251 |
| Equity | 34 | 82 | 146 | 202 | 242 | 262 | 268 | 259 | 247 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 94 | 40 | 26 | 33 | 25 | 41 | 32 | 8 | 4 |
| Total debt | 94 | 40 | 26 | 33 | 25 | 41 | 32 | 8 | 4 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Unofficial title | Unofficial title | 2022 | — | — |
MC Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TL Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Cramer-Kam | Unofficial title | 0 companies |
| Mark Christian Lange | Chief Executive Officer | 0 companies |
| Tom Lange | Management | 0 companies |