| Revenue | DKK 4,7M | -23% |
| EBITDA | DKK 1M | -48% |
| Net profit | DKK 325K | -70% |
| Total assets | DKK 10,8M | +4% |
| Equity | DKK 4,1M | +9% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -69 | -49 | -14 | -89 | -76 | -25 | 1.036 | 3.246 | 3.889 | 2.548 | 4.335 | 6.928 | 3.807 | 6.094 | 4.715 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -565 | -2.656 | -3.251 | -2.460 | -2.687 | -2.224 | -2.631 | -4.174 | -3.622 |
| EBITDA | -69 | -49 | -14 | -89 | -76 | -25 | 471 | 590 | 638 | 89 | 1.649 | 4.033 | 1.084 | 1.920 | 1.001 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -24 | -26 | -47 | -82 | -38 | -188 | -48 | -135 | -87 |
| EBIT | -69 | -49 | -14 | -89 | -76 | -25 | 447 | 564 | 592 | 6 | 1.611 | 3.845 | 1.036 | 1.785 | 914 |
| Net financials | -2.350 | -1.111 | 1.294 | -121 | -60 | 282 | -340 | -274 | -834 | 248 | 9 | -1.347 | -555 | -380 | -487 |
| Profit before tax | -2.418 | -1.160 | 1.280 | -209 | -137 | 257 | 107 | 290 | -242 | 254 | 1.620 | 2.498 | 481 | 1.404 | 427 |
| Tax | -2 | 29 | -0 | -0 | -0 | -0 | -0 | -0 | -591 | 62 | 362 | 573 | 111 | 326 | 102 |
| Net profit | -2.417 | -1.188 | 1.280 | -209 | -137 | 257 | 107 | 290 | 349 | 192 | 1.258 | 1.925 | 369 | 1.078 | 325 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.437 | 1.771 | 819 | 751 | 1.006 | 2.195 | 1.867 | 2.655 | 3.266 | 3.963 | 7.239 | 10.325 | 10.091 | 10.368 | 10.779 |
| Equity | 417 | -771 | 509 | 125 | -12 | 245 | 248 | 432 | 672 | 754 | 1.899 | 3.525 | 2.694 | 3.772 | 4.097 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109 | 149 | 1.560 | 2.011 | 1.432 | 884 | 793 |
| Short-term debt | 670 | 1.342 | 10 | 276 | 1.019 | 1.951 | 1.620 | 2.223 | 2.485 | 3.060 | 3.780 | 4.788 | 5.964 | 5.692 | 5.883 |
| Total debt | 670 | 1.342 | 10 | 276 | 1.019 | 1.951 | 1.620 | 2.223 | 2.594 | 3.209 | 5.340 | 6.800 | 7.396 | 6.576 | 6.677 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICAN ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Birk Petersen | Management | 0 companies |