| Revenue | DKK 1,4M | -27% |
| EBITDA | DKK -344K | -208% |
| Net profit | DKK -344K | -157% |
| Total assets | DKK 1,2M | -27% |
| Equity | DKK 431K | -44% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.634 | 2.813 | 2.395 | 2.252 | 2.009 | 2.080 | 2.187 | 2.485 | 2.003 | 2.013 | 1.924 | 1.396 |
| Staff expenses | -1.975 | -2.006 | -2.171 | -2.356 | -2.216 | -1.812 | -1.868 | -2.296 | -1.975 | -1.914 | -2.036 | -1.740 |
| EBITDA | 658 | 807 | 225 | -105 | -208 | 267 | 319 | 189 | 28 | 98 | -112 | -344 |
| Depreciation & amort. | 109 | 148 | 206 | 325 | -291 | -222 | -153 | -140 | -15 | -1 | -9 | -2 |
| EBIT | 550 | 659 | 19 | -429 | -499 | 45 | 166 | 48 | 14 | 98 | -121 | -346 |
| Net financials | -122 | -29 | -84 | -143 | -158 | -102 | -3 | -5 | -5 | 4 | 3 | 2 |
| Profit before tax | 1.054 | 630 | -65 | -572 | -657 | -57 | 163 | 43 | 9 | 101 | -118 | -344 |
| Tax | 282 | 158 | -14 | -133 | -144 | -30 | 27 | 70 | 2 | 46 | 16 | -0 |
| Net profit | 772 | 472 | -51 | -439 | -512 | -28 | 136 | -26 | 7 | 55 | -134 | -344 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.118 | 7.860 | 8.126 | 7.820 | 6.384 | 3.180 | 2.119 | 1.757 | 2.065 | 2.361 | 1.663 | 1.213 |
| Equity | 1.294 | 1.766 | 1.715 | 1.276 | 763 | 736 | 872 | 846 | 853 | 908 | 774 | 431 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86 | 102 | 105 | 109 |
| Short-term debt | 6.824 | 6.095 | 6.412 | 6.545 | 5.620 | 2.444 | 1.247 | 911 | 1.126 | 1.352 | 784 | 673 |
| Total debt | 6.824 | 6.095 | 6.412 | 6.545 | 5.620 | 2.444 | 1.247 | 911 | 1.212 | 1.453 | 889 | 782 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MD 1708 ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Tang Vork Bottke-Daugaard | Founder | 0 companies |