| Revenue | DKK 1,3M | +58% |
| EBITDA | DKK 115K | +2445% |
| Net profit | DKK 1K | +102% |
| Total assets | DKK 1,3M | +24% |
| Equity | DKK 52K | +2% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 279 | 298 | 315 | 394 | 499 | 497 | 328 | 541 | 1.020 | 826 | 1.309 |
| Staff expenses | -0 | -189 | -130 | -277 | -398 | -483 | -317 | -302 | -619 | -829 | -831 | -1.194 |
| EBITDA | 0 | 90 | 168 | 39 | -4 | 16 | 180 | 26 | -79 | 191 | -5 | 115 |
| Depreciation & amort. | -0 | -34 | -6 | -22 | -47 | -58 | -38 | -25 | -43 | -57 | -46 | -103 |
| EBIT | 0 | 56 | 162 | 17 | -51 | -41 | 143 | 0 | -122 | 134 | -51 | 13 |
| Net financials | -43 | -2 | -1 | 0 | -0 | -5 | -9 | -10 | -10 | -7 | -4 | -1 |
| Profit before tax | -43 | 54 | 161 | 17 | -51 | -46 | 133 | -9 | -132 | 126 | -55 | 11 |
| Tax | -0 | 15 | 43 | 4 | -9 | -4 | 35 | 4 | -20 | 33 | -6 | 10 |
| Net profit | -43 | 39 | 118 | 13 | -42 | -42 | 99 | -13 | -112 | 93 | -49 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 | 96 | 331 | 453 | 576 | 554 | 515 | 576 | 636 | 859 | 1.067 | 1.318 |
| Equity | -54 | -15 | 104 | 117 | 74 | 32 | 131 | 118 | 7 | 100 | 51 | 52 |
| Long-term debt | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 | 56 | 222 | 331 | 502 | 522 | 366 | 437 | 629 | 729 | 992 | 1.239 |
| Total debt | 55 | 106 | 222 | 331 | 502 | 522 | 366 | 437 | 629 | 729 | 992 | 1.239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Audit | Audit | 2010 | — | — |
UM Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MN Invest ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Munk Thomsen | Audit | 0 companies |
| Ulla Møhlenberg Olsen | Founder | 0 companies |