| Revenue | DKK 1,7M | -39% |
| EBITDA | DKK -782K | -501% |
| Net profit | DKK -827K | -795% |
| Total assets | DKK 818K | -46% |
| Equity | DKK 180K | -83% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 850 | 726 | 704 | 1.181 | 1.150 | 1.352 | 1.703 | 605 | 807 | 2.038 | 2.507 | 2.720 | 1.658 |
| Staff expenses | -0 | -761 | -566 | -819 | -1.123 | -1.208 | -1.357 | -1.208 | -960 | -1.252 | -2.073 | -2.525 | -2.440 |
| EBITDA | 179 | -35 | 137 | 361 | 27 | 144 | 346 | -603 | -153 | 786 | 433 | 195 | -782 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -5 | -6 | -10 | -11 | -20 | -15 | -15 | -15 | -10 |
| EBIT | 179 | -35 | 137 | 361 | 22 | 139 | 335 | -614 | -173 | 771 | 418 | 180 | -792 |
| Net financials | -7 | -3 | -10 | -6 | -19 | -10 | -1 | -13 | -16 | -16 | -14 | -17 | -22 |
| Profit before tax | 172 | -38 | 127 | 355 | 3 | 128 | 334 | -627 | -188 | 755 | 404 | 162 | -814 |
| Tax | 44 | -8 | 44 | 79 | 3 | 30 | 77 | -136 | -39 | 172 | 98 | 43 | 13 |
| Net profit | 127 | -30 | 82 | 276 | 0 | 98 | 257 | -491 | -149 | 583 | 306 | 119 | -827 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 685 | 461 | 613 | 1.063 | 998 | 987 | 1.212 | 712 | 825 | 1.058 | 1.386 | 1.526 | 818 |
| Equity | 341 | 311 | 394 | 670 | 620 | 666 | 870 | 326 | 176 | 759 | 1.008 | 1.068 | 180 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118 | 69 | 4 | 0 | 0 | 300 |
| Short-term debt | 343 | 150 | 219 | 393 | 378 | 319 | 342 | 268 | 580 | 294 | 349 | 456 | 324 |
| Total debt | 343 | 150 | 219 | 393 | 378 | 319 | 342 | 386 | 649 | 298 | 349 | 456 | 624 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Founder | Founder | 2006 | — | — |
AM Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Clausen | Founder | 0 companies |
| Anders Munch Larsen | Founder | 0 companies |