| Revenue | DKK 1,4M | +2% |
| EBITDA | DKK 60K | -76% |
| Net profit | DKK 13K | -92% |
| Total assets | DKK 1,4M | +25% |
| Equity | DKK 140K | -53% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 566 | 1.122 | 1.338 | 1.376 | 1.296 | 1.598 | 1.452 | 1.281 | 1.106 | 1.320 | 1.378 | 1.403 |
| Staff expenses | -521 | -482 | -802 | -1.043 | -964 | -1.525 | -1.310 | -881 | -1.132 | -1.274 | -1.129 | -1.344 |
| EBITDA | 22 | 640 | 536 | 332 | 332 | 73 | 143 | 400 | 25 | 46 | 249 | 60 |
| Depreciation & amort. | -0 | -36 | -36 | -36 | -36 | -36 | -0 | -0 | 25 | -35 | -35 | -35 |
| EBIT | 22 | 604 | 500 | 296 | 296 | 37 | 143 | 400 | -0 | 11 | 214 | 25 |
| Net financials | 0 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | -4 | -2 |
| Profit before tax | 22 | 607 | 502 | 296 | 296 | 37 | 143 | 400 | 1 | 10 | 210 | 23 |
| Tax | 6 | 148 | 121 | 70 | 71 | 13 | 30 | 90 | 0 | 4 | 52 | 10 |
| Net profit | 16 | 459 | 381 | 226 | 226 | 24 | 113 | 310 | 1 | 6 | 158 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 649 | 1.088 | 1.374 | 1.097 | 968 | 785 | 793 | 934 | 637 | 956 | 1.087 | 1.355 |
| Equity | 143 | 602 | 513 | 359 | 355 | 159 | 272 | 582 | 133 | 139 | 297 | 140 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 506 | 486 | 861 | 738 | 613 | 626 | 521 | 352 | 505 | 817 | 790 | 1.215 |
| Total debt | 506 | 486 | 861 | 738 | 613 | 626 | 521 | 352 | 505 | 817 | 790 | 1.215 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2007 | — | — |
MB Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSCHOU HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Christian Schou | Management | 0 companies |
| Morten Balling Wesenberg | Management | 0 companies |
| Nicolai Reedtz Funder | Board of Directors | 0 companies |
| Peter Klein | Board of Directors | 0 companies |