| Revenue | DKK -12K | -13% |
| EBITDA | DKK -12K | +13% |
| Net profit | DKK -50K | -95% |
| Total assets | DKK 97K | -34% |
| Equity | DKK 89K | -36% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 415 | -330 | 740 | 344 | 194 | 979 | 1.388 | -48 | -39 | -14 | -12 |
| Staff expenses | -501 | -478 | -478 | -460 | -227 | -243 | -240 | -0 | -0 | -0 | -0 |
| EBITDA | -86 | 272 | 262 | -116 | -33 | 736 | 1.147 | -48 | -39 | -14 | -12 |
| Depreciation & amort. | 32 | -13 | 15 | 57 | -49 | -53 | -16 | -0 | -0 | -0 | -0 |
| EBIT | -119 | 258 | 248 | -173 | -82 | 683 | 1.131 | -48 | -39 | -14 | -12 |
| Net financials | -49 | -48 | -38 | -37 | 373 | -51 | -30 | 20 | -17 | -19 | -52 |
| Profit before tax | — | 210 | 210 | -210 | 292 | 632 | 1.101 | -28 | -57 | -33 | -64 |
| Tax | 38 | 48 | 68 | 149 | -10 | 18 | 242 | -6 | -12 | -7 | -14 |
| Net profit | -205 | 162 | 141 | -359 | 301 | 613 | 859 | -22 | -44 | -26 | -50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.193 | 1.919 | 1.238 | 1.281 | 1.037 | 1.631 | 1.722 | 1.688 | 177 | 147 | 97 |
| Equity | — | 532 | -336 | -750 | -441 | 172 | 1.031 | 209 | 165 | 139 | 89 |
| Long-term debt | 1.050 | -1.050 | 1.050 | 400 | 200 | 200 | 200 | 200 | 0 | 0 | 0 |
| Short-term debt | 513 | -1.401 | 524 | 1.631 | 1.278 | 1.259 | 491 | 1.279 | 12 | 8 | 8 |
| Total debt | 1.563 | -2.451 | 1.574 | 2.031 | 1.478 | 1.459 | 691 | 1.479 | 12 | 8 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2012 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
CA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DOMOTESS KOMPLEMENTARSELSKAB A/S | Company | 50.0% | 50.0% | 2011 |
Micio Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Lund | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Charlotte Ankerstjerne | Chief Executive Officer | 0 companies |