| Revenue | DKK 5,9M | -214% |
| EBITDA | DKK -586K | +95% |
| Net profit | DKK -97K | +99% |
| Total assets | DKK 108,7M | +9% |
| Equity | DKK 16,8M | -1% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.000 | 4.743 | 4.986 | 7.636 | 8.895 | 6.434 | 8.854 | 8.625 | 7.421 | 10.960 | 7.795 | -5.150 | 5.864 |
| Staff expenses | -1.841 | -2.162 | -2.624 | -0 | -0 | -4.267 | -4.568 | -4.332 | -4.360 | -4.075 | -3.981 | -0 | -0 |
| EBITDA | 3.159 | 2.582 | 2.363 | 2.505 | 3.605 | -57 | 2.486 | 1.742 | 1.162 | 5.208 | 1.611 | -11.285 | -586 |
| Depreciation & amort. | -0 | -250 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.159 | 2.332 | 2.363 | 2.505 | 3.605 | -57 | 2.486 | 1.742 | 1.162 | 5.208 | 1.611 | -11.285 | -586 |
| Net financials | -1 | 0 | 5 | 79 | -201 | 214 | -123 | 317 | 163 | -47 | -12 | -11 | 170 |
| Profit before tax | 3.158 | 2.332 | 2.368 | 3.430 | 3.404 | 157 | 2.363 | 2.059 | 1.326 | 5.162 | 1.600 | -11.296 | -417 |
| Tax | 742 | 889 | 626 | -0 | 759 | -6 | 532 | 392 | 261 | 1.152 | 110 | -3.082 | -320 |
| Net profit | 2.416 | 1.443 | 1.742 | 2.583 | 2.645 | 163 | 1.831 | 1.667 | 1.065 | 4.009 | 1.490 | -8.214 | -97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 82.060 | 106.623 | 105.428 | 134.220 | 128.113 | 122.804 | 129.338 | 124.433 | 105.420 | 104.402 | 115.394 | 99.423 | 108.742 |
| Equity | 7.746 | 9.188 | 10.930 | 13.514 | 15.509 | 15.012 | 16.843 | 18.509 | 19.574 | 23.583 | 25.074 | 16.860 | 16.763 |
| Long-term debt | 69.172 | 87.362 | 82.048 | 107.280 | 97.153 | 93.659 | 99.216 | 69.358 | 60.922 | 44.955 | 51.336 | 49.634 | 53.323 |
| Short-term debt | 4.713 | 8.878 | 11.643 | 12.680 | 15.366 | 14.133 | 13.279 | 36.566 | 24.924 | 35.864 | 38.984 | 32.929 | 38.656 |
| Total debt | 73.886 | 96.240 | 93.690 | 119.960 | 112.518 | 107.792 | 112.495 | 105.924 | 85.846 | 80.819 | 90.320 | 82.563 | 91.979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOHANSEN OG HEIDEN FINANS ApS | Company | 66.7% | 66.7% | 2008 |
FLEMMING SVEN HANSEN HOLDING ApS | Company | 25.0% | 25.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Christensen | Chief Executive Officer | 0 companies |
| Flemming Sven Hansen | Board of Directors | 0 companies |
| Leif Johansen | Chairman | 0 companies |
| Birgitte Elise Galthen Johansen | Board of Directors | 0 companies |