| Revenue | DKK 298K | -32% |
| EBITDA | DKK 89K | -57% |
| Net profit | DKK 66K | -59% |
| Total assets | DKK 296K | -30% |
| Equity | DKK 238K | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 646 | 698 | 548 | 579 | 649 | 837 | 654 | 748 | 719 | 330 | 412 | 437 | 298 |
| Staff expenses | -570 | -591 | -501 | -526 | -602 | -783 | -601 | -683 | -685 | -237 | -232 | -205 | -185 |
| EBITDA | 33 | 75 | 10 | 11 | 12 | 14 | 12 | 37 | 17 | 72 | 160 | 209 | 89 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 33 | 75 | 10 | 11 | 12 | 14 | 12 | 37 | 17 | 72 | 160 | 209 | 89 |
| Net financials | -4 | -3 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -2 | -3 | -2 | -3 |
| Profit before tax | 29 | 72 | 10 | 10 | 12 | 14 | 12 | 36 | 17 | 70 | 157 | 207 | 86 |
| Tax | 7 | 18 | 3 | 2 | 3 | 3 | 3 | 8 | 4 | 15 | 35 | 46 | 20 |
| Net profit | 22 | 54 | 7 | 8 | 9 | 11 | 9 | 27 | 13 | 55 | 122 | 161 | 66 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 123 | 167 | 159 | 168 | 193 | 240 | 199 | 264 | 312 | 272 | 377 | 422 | 296 |
| Equity | 13 | 67 | 74 | 82 | 92 | 102 | 111 | 139 | 152 | 206 | 251 | 294 | 238 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 110 | 100 | 84 | 86 | 101 | 138 | 88 | 125 | 161 | 66 | 127 | 128 | 58 |
| Total debt | 110 | 100 | 84 | 86 | 101 | 138 | 88 | 125 | 161 | 66 | 127 | 128 | 58 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB | Audit | 2006 | — | — |
MG Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Bjørn Nielsen | Audit | 0 companies |
| Mariann Grit Johannesen | Founder | 0 companies |