| Revenue | DKK -3,3M | +290% |
| EBITDA | DKK -3,4M | -287% |
| Net profit | DKK -3M | -677% |
| Total assets | DKK 3,5M | -66% |
| Equity | DKK -2,5M | -562% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 743 | 915 | 853 | 34 | 2.287 | 3.059 | -24 | 2.750 | 4.410 | 730 | 857 | -1.571 | -856 | -3.342 |
| Staff expenses | -0 | -0 | -0 | -409 | -1.695 | -1.723 | -1.001 | -1.978 | -3.187 | -3.706 | -1.617 | -0 | -0 | -12 |
| EBITDA | 743 | 915 | 853 | -375 | 592 | 1.336 | -1.025 | 771 | 1.223 | -2.983 | -779 | -1.571 | -878 | -3.397 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -5 | -10 | -26 | -102 | -97 | -143 | -60 | -0 | -0 |
| EBIT | 743 | 915 | 853 | -375 | 592 | 1.331 | -1.035 | 745 | 1.121 | -3.080 | -922 | -1.631 | -878 | -3.397 |
| Net financials | -166 | -259 | -310 | -314 | -498 | -517 | -381 | -470 | -566 | -345 | -495 | -131 | 55 | -426 |
| Profit before tax | 577 | 656 | 542 | -689 | 95 | 814 | -1.416 | 275 | 554 | -3.425 | -1.417 | -1.762 | -823 | -3.823 |
| Tax | 147 | 169 | 135 | -161 | 19 | 183 | -309 | 65 | 129 | -748 | -298 | -385 | -439 | -841 |
| Net profit | 430 | 487 | 407 | -528 | 76 | 631 | -1.107 | 210 | 425 | -2.677 | -1.120 | -1.376 | -384 | -2.982 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.281 | 13.679 | 20.575 | 22.463 | 31.429 | 45.601 | 12.804 | 12.928 | 12.605 | 8.940 | 16.433 | 12.767 | 10.041 | 3.463 |
| Equity | 1.117 | 1.604 | 2.010 | 1.483 | 1.559 | 2.189 | 1.083 | 1.292 | 1.718 | -959 | -2.079 | -3.455 | 531 | -2.451 |
| Long-term debt | 0 | 0 | 0 | 1.314 | 2.393 | 1.974 | 2.320 | 1.267 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.164 | 12.075 | 18.564 | 19.666 | 27.477 | 41.428 | 9.401 | 10.369 | 10.879 | 9.899 | 18.512 | 16.222 | 9.510 | 5.915 |
| Total debt | 7.164 | 12.075 | 18.564 | 20.980 | 29.870 | 43.403 | 11.722 | 11.636 | 10.879 | 9.899 | 18.512 | 16.222 | 9.510 | 5.915 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CC Management | Management | 2025 | — | — |
DE Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MYCO HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Cochet Myllerup | Management | 0 companies |
| Dan Erik Bro Koch | Management | 0 companies |
| Hanne Cochet Myllerup | Chairman | 0 companies |
| Peter Agentoft Nielsen | Chairman | 0 companies |
| Thomas Christensen | Chairman | 0 companies |
| Finn Myllerup | Board of Directors | 0 companies |
| Maria Cochet Sarup | Board of Directors | 0 companies |