| Revenue | DKK 21,9M | -6% |
| EBITDA | DKK -601K | +72% |
| Net profit | DKK -1,2M | +54% |
| Total assets | DKK 9,7M | +5% |
| Equity | DKK 621K | -66% |
| Employees | 56 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.986 | 4.050 | 5.728 | 7.189 | 9.601 | 14.645 | 20.706 | 27.312 | 33.614 | 23.153 | 21.851 |
| Staff expenses | -3.293 | -3.757 | -5.336 | -6.634 | -9.460 | -13.225 | -19.062 | -24.007 | -32.441 | -25.273 | -22.451 |
| EBITDA | -307 | 293 | 391 | 554 | 141 | 1.420 | 1.645 | 3.305 | 1.173 | -2.120 | -601 |
| Depreciation & amort. | -100 | -112 | -207 | -283 | -289 | -283 | -296 | -406 | -797 | -974 | -798 |
| EBIT | -407 | 181 | 185 | 272 | -148 | 1.137 | 1.349 | 2.898 | 376 | -3.094 | -1.398 |
| Net financials | -18 | -32 | -82 | -18 | 24 | 25 | 9 | 165 | -93 | -121 | -39 |
| Profit before tax | -426 | 149 | 102 | 254 | -124 | 1.162 | 1.357 | 3.063 | 283 | -3.215 | -1.437 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -609 | -234 |
| Net profit | -426 | 149 | 102 | 254 | -124 | 1.162 | 1.357 | 3.063 | 283 | -2.606 | -1.203 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.957 | 2.035 | 2.561 | 3.171 | 3.362 | 4.350 | 7.339 | 9.275 | 9.254 | 9.240 | 9.729 |
| Equity | 133 | 282 | 384 | 638 | 514 | 1.676 | 2.633 | 4.297 | 3.330 | 1.824 | 621 |
| Long-term debt | 0 | 0 | 518 | 417 | 315 | 302 | 873 | 873 | 625 | 625 | 961 |
| Short-term debt | 1.824 | 1.753 | 1.660 | 2.116 | 2.533 | 2.371 | 3.833 | 4.106 | 5.299 | 6.792 | 8.147 |
| Total debt | 1.824 | 1.753 | 2.178 | 2.534 | 2.848 | 2.673 | 4.706 | 4.978 | 5.924 | 7.416 | 9.109 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAKESYOULOCAL HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 5.0% | 5.0% | 2019 | |
Carlsen Capital ApS | Company | 25.0% | 25.0% | 2019 |
| Individual | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Max Christensen | Management | 0 companies |
| Donatas Gudelis | Board of Directors | 0 companies |
| Claus Berner Nielsen | Chairman | 0 companies |
| Ann Nørgaard Jensen | Board of Directors | 0 companies |
| Henrik Hansen Eidenstedt | Board of Directors | 0 companies |
| Ingrid Riis Karlsen | Board of Directors | 0 companies |
| Søren Kjær Nielsen | Board of Directors | 0 companies |
| Michael Storm | Chairman | 0 companies |