| Revenue | DKK 715K | -40% |
| EBITDA | DKK 89K | +656% |
| Net profit | DKK 70K | +327% |
| Total assets | DKK 2,4M | -32% |
| Equity | DKK 570K | -60% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.445 | 1.398 | 1.427 | 1.775 | 1.135 | 2.037 | 1.190 | 1.478 | 1.306 | 876 | 1.197 | 715 |
| Staff expenses | -851 | -851 | -1.001 | -1.008 | -838 | -1.075 | -1.097 | -995 | -1.159 | -770 | -1.213 | -626 |
| EBITDA | 593 | 546 | 426 | 767 | 297 | 962 | 93 | 483 | 147 | 106 | -16 | 89 |
| Depreciation & amort. | 10 | -16 | -22 | -22 | -17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 583 | 531 | 404 | 744 | 281 | 961 | 93 | 483 | 147 | 106 | -16 | 89 |
| Net financials | 30 | 18 | 35 | -16 | 0 | -12 | -10 | -10 | -23 | -18 | -23 | 1 |
| Profit before tax | 614 | 549 | 440 | 728 | 281 | 949 | 82 | 472 | 124 | 88 | -39 | 90 |
| Tax | 165 | 142 | 112 | 178 | 64 | 210 | 19 | 105 | 28 | 20 | -8 | 20 |
| Net profit | 448 | 406 | 328 | 551 | 217 | 739 | 63 | 368 | 96 | 68 | -31 | 70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.304 | 2.803 | 3.412 | 4.222 | 4.329 | 4.299 | 4.140 | 3.843 | 2.095 | 2.615 | 3.440 | 2.354 |
| Equity | 1.081 | 737 | 765 | 1.015 | 1.232 | 1.771 | 1.535 | 1.902 | 1.398 | 1.467 | 1.436 | 570 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.213 | 2.058 | 2.643 | 3.207 | 3.097 | 2.527 | 2.605 | 1.941 | 697 | 1.148 | 2.004 | 1.784 |
| Total debt | 2.213 | 2.058 | 2.643 | 3.207 | 3.097 | 2.527 | 2.605 | 1.941 | 697 | 1.148 | 2.004 | 1.784 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2007 | — | — |
MK Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MACH HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
ADDI HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Addi Seidenschnur | Management | 0 companies |
| Marianne Kramer Jakobsen | Management | 0 companies |
| Per Røygaard | Board of Directors | 0 companies |
| Jens Mogensen | Board of Directors | 0 companies |
| Agnete Mogensen | Board of Directors | 0 companies |
| Henrik Emil Høgh Jakobsen | Board of Directors | 0 companies |