| Revenue | DKK -111K | -9% |
| EBITDA | DKK -1,4M | -80% |
| Net profit | DKK 1,1M | +212% |
| Total assets | DKK 9,9M | +13% |
| Equity | DKK 9,8M | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 792 | 871 | 1.626 | 657 | 236 | 16 | 193 | 51 | 142 | -204 | -122 | -111 |
| Staff expenses | -1.483 | -1.132 | -997 | -1.008 | -1.127 | -1.144 | -1.013 | -852 | -817 | -605 | -652 | -1.281 |
| EBITDA | -691 | -261 | -492 | -351 | -861 | -1.128 | -820 | -801 | -675 | -809 | -774 | -1.392 |
| Depreciation & amort. | -167 | -157 | -99 | -129 | 15 | -18 | -18 | -7 | -0 | -0 | -15 | -18 |
| EBIT | -858 | -417 | -591 | -480 | -876 | -1.146 | -838 | -808 | -675 | -809 | -789 | -1.410 |
| Net financials | 843 | -134 | 606 | 3.535 | -465 | 3.299 | -13.272 | 633 | 1.148 | 511 | 1.134 | 2.487 |
| Profit before tax | -14 | -551 | 15 | 3.055 | -1.341 | 2.153 | -14.110 | -175 | 474 | -298 | 345 | 1.077 |
| Tax | 5 | -14 | 26 | 6 | -265 | 222 | -0 | 16 | -0 | -0 | -0 | -0 |
| Net profit | -20 | -537 | -11 | 3.049 | -1.076 | 1.932 | -14.110 | -191 | 474 | -298 | 345 | 1.077 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.972 | 28.032 | 32.613 | 30.343 | 43.887 | 45.454 | 21.498 | 8.604 | 8.942 | 8.483 | 8.759 | 9.920 |
| Equity | 19.298 | 18.761 | 18.750 | 21.799 | 20.723 | 22.655 | 8.492 | 8.248 | 8.666 | 8.368 | 8.713 | 9.790 |
| Long-term debt | 938 | 0 | 0 | 0 | 20.207 | 0 | 0 | 3 | 29 | 0 | 0 | 0 |
| Short-term debt | 2.736 | 9.271 | 13.863 | 8.544 | 23.163 | 22.799 | 13.006 | 354 | 246 | 115 | 46 | 130 |
| Total debt | 3.674 | 9.271 | 13.863 | 8.544 | 23.163 | 22.799 | 13.006 | 356 | 276 | 115 | 46 | 130 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Christopher Pedersen | Management | 0 companies |