| Revenue | DKK 4,2M | +28% |
| EBITDA | DKK 440K | +1587% |
| Net profit | DKK 215K | +424% |
| Total assets | DKK 2,5M | -8% |
| Equity | DKK -17M | +1% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.916 | 3.085 | -2.040 | 740 | 1.848 | 1.698 | 2.020 | 3.929 | 3.694 | 3.490 | 3.450 | 3.314 | 4.238 |
| Staff expenses | -5.283 | -5.725 | -5.706 | -4.330 | -3.471 | -3.235 | -3.419 | -3.122 | -2.954 | -3.278 | -3.189 | -3.288 | -3.798 |
| EBITDA | 633 | -2.640 | -7.746 | -3.590 | -1.622 | -1.537 | -1.399 | 806 | 740 | 212 | 261 | 26 | 440 |
| Depreciation & amort. | 138 | -100 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -19 | -19 |
| EBIT | 496 | -2.739 | -7.756 | -3.590 | -1.622 | -1.537 | -1.399 | 806 | 740 | 212 | 251 | 7 | 421 |
| Net financials | -16 | -48 | -183 | -221 | -181 | -205 | -236 | -244 | -177 | -91 | -55 | -89 | -138 |
| Profit before tax | 480 | -2.676 | -7.935 | -3.812 | -1.804 | -1.742 | -1.635 | 562 | 563 | 121 | 196 | -82 | 283 |
| Tax | 135 | 56 | 2 | 44 | -0 | -0 | -0 | 111 | 114 | 12 | 47 | -16 | 69 |
| Net profit | 345 | -2.732 | -7.937 | -3.856 | -1.804 | -1.742 | -1.635 | 451 | 450 | 109 | 149 | -66 | 215 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.578 | 5.266 | 3.813 | 4.955 | 2.660 | 2.773 | 2.610 | 2.733 | 3.044 | 3.248 | 3.101 | 2.761 | 2.547 |
| Equity | 1.391 | -1.341 | -9.278 | -13.134 | -14.937 | -16.679 | -18.314 | -17.863 | -17.414 | -17.305 | -17.156 | -17.222 | -17.008 |
| Long-term debt | 0 | 3.000 | 3.000 | 3.000 | 3.000 | 3.000 | 3.000 | 3.093 | 3.286 | 3.291 | 3.297 | 3.178 | 3.196 |
| Short-term debt | 6.173 | 3.607 | 10.091 | 15.088 | 14.597 | 16.452 | 17.924 | 17.503 | 17.171 | 17.262 | 16.950 | 16.805 | 16.344 |
| Total debt | 6.173 | 6.607 | 13.091 | 18.088 | 17.597 | 19.452 | 20.924 | 20.596 | 20.457 | 20.553 | 20.247 | 19.983 | 19.541 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Founder | Founder | 2009 | — | — |
TD Management | Management | 2011 | — | — |
MP Management | Management | 2011 | — | — |
JJ Audit | Audit | 2009 | — | — |
PG Management | Management | 2009 | — | — |
EG Founder | Founder | 2009 | — | — |
JE Management | Management | 2014 | — | — |
MG Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mareks Peters | Founder | 0 companies |
| Terry Dalsgaard Goldenbeck | Management | 0 companies |
| Mareks Peters | Management | 0 companies |
| Jan Juul Buskbjerg | Audit | 0 companies |
| Peter Gottwald Kremser | Management | 0 companies |
| ESYLUX GMBH | Founder | 0 companies |
| Jan Emerek Clausen | Management | 0 companies |
| Martin Göran Jansson | Management | 0 companies |