| Revenue | DKK 12K | -64% |
| EBITDA | DKK 20K | -42% |
| Net profit | DKK 9K | -55% |
| Total assets | DKK 145K | +0% |
| Equity | DKK -77K | +11% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 460 | 502 | 341 | 316 | 429 | 531 | 336 | 207 | 117 | 217 | -11 | 33 | 12 |
| Staff expenses | -222 | -271 | -323 | -364 | -397 | -417 | -459 | -266 | -149 | -164 | -66 | -0 | -8 |
| EBITDA | 238 | 231 | 18 | -48 | 32 | 115 | -122 | -58 | -32 | 53 | -77 | 34 | 20 |
| Depreciation & amort. | -0 | -4 | -4 | -11 | -7 | -7 | -7 | -7 | -6 | -0 | -0 | -0 | -0 |
| EBIT | 238 | 227 | 15 | -59 | 25 | 108 | -129 | -65 | -38 | 53 | -77 | 34 | 20 |
| Net financials | -2 | -1 | -1 | -2 | -6 | -2 | -2 | -5 | -4 | -13 | -14 | -7 | -7 |
| Profit before tax | 237 | 226 | 13 | -61 | 19 | 105 | -131 | -70 | -42 | 41 | -91 | 26 | 12 |
| Tax | 61 | 57 | 5 | -13 | 5 | 23 | -27 | -13 | -7 | 7 | -20 | 6 | 3 |
| Net profit | 176 | 169 | 8 | -48 | 13 | 82 | -104 | -57 | -35 | 33 | -72 | 21 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 369 | 486 | 367 | 598 | 454 | 642 | 297 | 165 | 106 | 169 | 132 | 145 | 145 |
| Equity | 58 | 227 | 235 | 187 | 200 | 283 | 24 | -33 | -68 | -35 | -106 | -86 | -77 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72 | 130 | 156 | 149 |
| Short-term debt | 310 | 259 | 132 | 411 | 253 | 360 | 273 | 198 | 174 | 133 | 109 | 75 | 72 |
| Total debt | 310 | 259 | 132 | 411 | 253 | 360 | 273 | 198 | 174 | 204 | 239 | 231 | 221 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Founder | Founder | 2006 | — | — |
CB Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THEKLA ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Mølck Norgaard | Founder | 0 companies |
| Camilla Behr | Management | 0 companies |