| Revenue | DKK -92K | +7% |
| EBITDA | DKK -92K | -7% |
| Net profit | DKK 3,9M | -50% |
| Total assets | DKK 46,9M | -1% |
| Equity | DKK 44,7M | +8% |
| Employees | — | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -28 | -43 | -78 | — | 51 | -44 | -43 | -57 | -62 | -63 | -73 | -86 | -92 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | -28 | -43 | -78 | 2.306 | 51 | -44 | -43 | -57 | -62 | -63 | -73 | -86 | -92 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -16 | -20 | -26 | -0 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | -44 | -63 | -104 | 2.306 | 39 | -44 | -43 | -57 | -62 | -63 | -73 | -86 | -92 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110 | 2.018 | 1.531 | 0 | 6.094 | 3.965 | 2.504 | 2.422 | -7.247 | 8.385 | 11.585 | 8.216 | 4.236 |
| Profit before tax | — | — | — | — | — | — | — | — | 66 | 1.955 | 1.427 | 2.306 | 6.133 | 3.921 | 2.461 | 2.365 | -7.309 | 8.322 | 11.512 | 8.130 | 4.144 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -176 | -195 | -125 | -0 | -56 | 6 | 7 | 919 | 28 | 14 | 260 | 222 | 212 |
| Net profit | — | — | — | — | — | — | — | — | 242 | 2.150 | 1.552 | 2.306 | 6.189 | 3.915 | 2.454 | 1.446 | -7.337 | 8.308 | 11.252 | 7.908 | 3.932 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.526 | 12.104 | 13.391 | 12.221 | 19.935 | 22.763 | 24.306 | 24.375 | 19.734 | 28.475 | 38.693 | 47.165 | 46.908 |
| Equity | — | — | — | — | — | — | — | — | 3.865 | 6.015 | 7.468 | 125 | 16.139 | 19.553 | 21.507 | 22.453 | 14.815 | 23.010 | 34.148 | 41.306 | 44.738 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.147 | 1.713 | 1.179 | 0 | 1.267 | 1.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.508 | 4.376 | 4.744 | 0 | 2.512 | 1.853 | 2.735 | 1.570 | 4.777 | 5.321 | 4.368 | 5.656 | 1.904 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.655 | 6.089 | 5.923 | 0 | 3.779 | 3.170 | 2.735 | 1.570 | 4.777 | 5.321 | 4.368 | 5.656 | 1.904 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2009 | — | — |
HR Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Daugaard Christensen | Management | 0 companies |
| Heidi Rønn Lodahl | Founder | 0 companies |