| Revenue | DKK 153K | -92% |
| EBITDA | DKK -721K | -192% |
| Net profit | DKK -571K | -194% |
| Total assets | DKK 352K | -73% |
| Equity | DKK -338K | -140% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 623 | 710 | 789 | 956 | 998 | 988 | 1.416 | 199 | 739 | 1.411 | 1.704 | 1.853 | 153 |
| Staff expenses | -207 | -663 | -708 | -807 | -855 | -927 | -896 | -1.003 | -808 | -800 | -912 | -1.066 | -874 |
| EBITDA | 415 | 47 | 81 | 150 | 143 | 61 | 519 | -805 | -69 | 611 | 630 | 787 | -721 |
| Depreciation & amort. | 15 | -22 | -25 | -21 | -4 | -7 | -9 | -9 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 401 | 25 | 56 | 129 | 138 | 54 | 511 | -813 | -69 | 611 | 630 | 787 | -721 |
| Net financials | -7 | -6 | -2 | -6 | 1 | 2 | -7 | -12 | -4 | -3 | -7 | 2 | -4 |
| Profit before tax | 394 | 20 | 54 | 106 | 140 | 56 | 504 | -471 | -73 | 608 | 622 | 789 | -725 |
| Tax | 97 | 9 | 15 | 28 | 35 | 14 | 115 | 177 | -16 | 269 | 4 | 180 | -153 |
| Net profit | 297 | 11 | 39 | 78 | 105 | 42 | 389 | -648 | -58 | 339 | 618 | 609 | -571 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 793 | 441 | 417 | 449 | 640 | 503 | 1.171 | 451 | 505 | 628 | 1.256 | 1.295 | 352 |
| Equity | 310 | 221 | 170 | 208 | 243 | 185 | 574 | -74 | -132 | 207 | 825 | 834 | -338 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 480 | 217 | 245 | 241 | 397 | 318 | 597 | 525 | 637 | 421 | 431 | 462 | 690 |
| Total debt | 480 | 217 | 245 | 241 | 397 | 318 | 597 | 525 | 637 | 421 | 431 | 462 | 690 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2011 | — | — |
NM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MEHL & CO HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Michael Madsen | Management | 0 companies |
| Nicolai Mehl | Management | 0 companies |