| Revenue | DKK 917K | -15% |
| EBITDA | DKK 40K | +168% |
| Net profit | DKK -30K | +54% |
| Total assets | DKK 820K | -19% |
| Equity | DKK 336K | -37% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29 | 72 | 139 | 213 | 331 | 455 | 348 | 458 | 993 | 822 | 1.182 | 1.084 | 917 |
| Staff expenses | -0 | -0 | -0 | -0 | -60 | -60 | -50 | -252 | -670 | -790 | -945 | -1.069 | -877 |
| EBITDA | 29 | 72 | 139 | 213 | 271 | 395 | 298 | 207 | 323 | 32 | 237 | 15 | 40 |
| Depreciation & amort. | -7 | -13 | -20 | -38 | -40 | -38 | -38 | -54 | -54 | -92 | -104 | -100 | -78 |
| EBIT | 22 | 59 | 119 | 175 | 231 | 357 | 260 | 152 | 269 | -60 | 133 | -85 | -38 |
| Net financials | 7 | 7 | 9 | 11 | 20 | 7 | 4 | 2 | -5 | -7 | -4 | -0 | -0 |
| Profit before tax | 29 | 66 | 127 | 186 | 252 | 364 | 264 | 155 | 264 | -66 | 129 | -86 | -38 |
| Tax | 7 | 16 | 32 | 43 | 56 | 82 | 59 | 34 | 56 | -16 | 30 | -19 | -8 |
| Net profit | 22 | 51 | 96 | 143 | 196 | 282 | 205 | 120 | 208 | -50 | 99 | -67 | -30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 183 | 246 | 385 | 545 | 661 | 855 | 885 | 662 | 1.207 | 902 | 1.243 | 1.018 | 820 |
| Equity | 154 | 204 | 300 | 443 | 439 | 621 | 626 | 347 | 555 | 504 | 604 | 537 | 336 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 26 | 38 | 80 | 87 | 212 | 229 | 252 | 307 | 638 | 398 | 631 | 482 | 484 |
| Total debt | 26 | 38 | 80 | 87 | 212 | 229 | 252 | 307 | 638 | 398 | 631 | 482 | 484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
TV Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MXN HOLDING ApS | Company | 66.7% | 66.7% | 2020 |
Kasper Plougmann Holding ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Max Schläger Nielsen | Chief Executive Officer | 0 companies |
| Thomas Vestergaard Fredsted | Chief Executive Officer | 0 companies |