| Revenue | DKK 489K | -305% |
| EBITDA | DKK -24K | +96% |
| Net profit | DKK -23K | +98% |
| Total assets | DKK 1,2M | +5% |
| Equity | DKK 953K | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -8 | -19 | 33 | -293 | 324 | 539 | 532 | 1.092 | 1.303 | 340 | -239 | 489 |
| Staff expenses | -0 | -0 | -0 | -0 | -88 | -319 | -394 | -351 | -242 | -265 | -232 | -332 | -513 |
| EBITDA | -7 | -8 | 116 | 33 | -381 | 5 | 145 | 180 | 850 | 986 | 107 | -571 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -10 | -11 | -11 | -11 | -12 | -0 | -0 | -0 |
| EBIT | -7 | -8 | 116 | 33 | -381 | -4 | 134 | 170 | 839 | 975 | 107 | -571 | -24 |
| Net financials | -90 | -236 | -235 | -212 | -28 | -16 | -14 | -20 | -15 | -10 | -13 | 3 | -5 |
| Profit before tax | -97 | -245 | -119 | 546 | -410 | -20 | 120 | 150 | 825 | 965 | 94 | -568 | -29 |
| Tax | -0 | -0 | 67 | 363 | -0 | -147 | -46 | 109 | -586 | -106 | 21 | 385 | -6 |
| Net profit | -97 | -245 | -186 | 183 | -410 | 127 | 166 | 41 | 1.411 | 1.070 | 73 | -953 | -23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 320 | 321 | 46 | 541 | 664 | 950 | 1.144 | 1.193 | 2.867 | 2.984 | 2.714 | 1.182 | 1.236 |
| Equity | -1.962 | -5.746 | -5.932 | -299 | -709 | -582 | -416 | -376 | 1.035 | 2.105 | 2.179 | 976 | 953 |
| Long-term debt | 0 | 0 | 0 | 800 | 800 | 800 | 800 | 800 | 800 | 291 | 0 | 0 | 0 |
| Short-term debt | 2.282 | 6.067 | 5.978 | 40 | 573 | 732 | 760 | 768 | 1.032 | 588 | 535 | 206 | 283 |
| Total debt | 2.282 | 6.067 | 5.978 | 840 | 1.373 | 1.532 | 1.560 | 1.568 | 1.832 | 879 | 535 | 206 | 283 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Management | 2002 | — | — | |
MC Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDLY CONSULTING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Peter Alexander David Bang von Obelitz Ravn | Management | 0 companies |
| Michael Christiani Havemann | Management | 0 companies |
| Tom John Fischer Jensen | Board of Directors | 0 companies |
| Per John Jensen | Chairman | 0 companies |