| Revenue | DKK -32K | -73% |
| EBITDA | DKK -521K | -109% |
| Net profit | DKK -402K | -102% |
| Total assets | DKK 2,1M | +17% |
| Equity | DKK 24K | +133% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.665 | 73 | -80 | 1.118 | 3.479 | 8.441 | 23.444 | 34.853 | 37.867 | 46.968 | 65.128 | -119 | -32 |
| Staff expenses | -367 | -0 | -0 | -833 | -3.543 | -8.196 | -23.016 | -34.361 | -37.409 | -46.418 | -64.091 | -130 | -490 |
| EBITDA | 30 | 73 | -80 | 286 | -64 | 245 | 428 | 493 | 458 | 550 | 1.037 | -249 | -521 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -59 | -118 | -118 | -122 | -125 | -125 | -125 | -3 | -0 |
| EBIT | 30 | 73 | -80 | 286 | -123 | 127 | 309 | 371 | 334 | 425 | 912 | -252 | -521 |
| Net financials | -1 | -8 | -0 | -13 | -33 | -79 | -203 | -311 | -313 | -249 | -588 | -1 | 7 |
| Profit before tax | 29 | 65 | -80 | 273 | -156 | 47 | 106 | 60 | 20 | 176 | 324 | -253 | -515 |
| Tax | 7 | 16 | -20 | 65 | -30 | 17 | 37 | 36 | 21 | 61 | 161 | -54 | -113 |
| Net profit | 22 | 49 | -61 | 208 | -127 | 30 | 69 | 24 | -0 | 116 | 163 | -199 | -402 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 796 | 606 | 200 | 1.434 | 1.520 | 4.943 | 10.018 | 13.304 | 13.744 | 17.191 | 18.071 | 1.805 | 2.108 |
| Equity | 188 | 237 | 177 | 385 | 258 | 289 | 358 | 382 | 382 | 497 | 661 | -74 | 24 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 608 | 368 | 23 | 1.049 | 1.223 | 4.589 | 9.570 | 12.804 | 13.224 | 16.575 | 17.319 | 1.879 | 2.084 |
| Total debt | 608 | 368 | 23 | 1.049 | 1.223 | 4.589 | 9.570 | 12.804 | 13.224 | 16.575 | 17.319 | 1.879 | 2.084 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCAN CON GROUP A/S | Company | 66.7% | 66.7% | 2007 |
HLarsen Holding ApS | Company | 20.0% | 20.0% | 2023 |
| Individual | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Maj-Britt Koch Scheibye | Chief Executive Officer | 0 companies |
| Thomas Benedikt Willers-Madsen | Chief Executive Officer | 0 companies |