| Revenue | DKK 1,6M | -10% |
| EBITDA | DKK 2,1M | +309% |
| Net profit | DKK 881K | +161% |
| Total assets | DKK 56,6M | +1% |
| Equity | DKK 18M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.076 | 1.933 | 2.250 | 2.016 | 1.921 | 2.006 | 1.656 | 1.987 | 1.606 | 1.471 | 1.802 | 1.745 | 1.570 |
| Staff expenses | -41 | -28 | -34 | -15 | -25 | -36 | -12 | -26 | -116 | -163 | -171 | -111 | -110 |
| EBITDA | 2.035 | 2.338 | 2.967 | 2.381 | 3.954 | 3.890 | 5.213 | 2.091 | 656 | 3.203 | 1.641 | -987 | 2.067 |
| Depreciation & amort. | -0 | -0 | 65 | -31 | -21 | -12 | -74 | -74 | -74 | -74 | -61 | -0 | -0 |
| EBIT | 2.035 | 2.337 | 2.902 | 2.350 | 3.933 | 3.878 | 5.140 | 2.018 | 582 | 3.130 | 1.580 | -987 | 2.067 |
| Net financials | -1.730 | -1.374 | -1.374 | -1.049 | -986 | -528 | -558 | -563 | -613 | -585 | -470 | -862 | -938 |
| Profit before tax | 305 | 964 | 1.528 | 1.301 | 2.947 | 3.350 | 4.582 | 1.455 | -31 | 2.545 | 1.110 | -1.849 | 1.129 |
| Tax | 4 | 150 | 289 | 229 | 591 | 737 | 1.010 | 320 | -95 | 560 | 244 | -406 | 248 |
| Net profit | 301 | 814 | 1.239 | 1.071 | 2.356 | 2.613 | 3.572 | 1.135 | 64 | 1.985 | 866 | -1.443 | 881 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.026 | 46.164 | 45.008 | 45.273 | 47.230 | 49.969 | 53.193 | 53.192 | 54.535 | 58.342 | 58.454 | 55.890 | 56.568 |
| Equity | 3.714 | 4.528 | 5.666 | 6.638 | 8.894 | 11.407 | 14.879 | 15.914 | 15.878 | 17.763 | 18.528 | 17.085 | 17.966 |
| Long-term debt | 32.633 | 32.075 | 30.564 | 30.129 | 35.449 | 34.330 | 31.117 | 30.275 | 31.782 | 33.400 | 32.900 | 32.560 | 31.979 |
| Short-term debt | 9.679 | 9.424 | 8.546 | 8.380 | 2.367 | 3.207 | 5.387 | 5.170 | 5.367 | 5.261 | 5.114 | 4.905 | 5.146 |
| Total debt | 42.312 | 41.499 | 39.111 | 38.509 | 37.816 | 37.536 | 36.504 | 35.445 | 37.149 | 38.661 | 38.014 | 37.465 | 37.125 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Management | Management | 2010 | — | — |
MC Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DOMICA HOLDING 2011 ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ellen Bente Schulz | Management | 0 companies |
| Michael Christensen | Founder | 0 companies |