| Revenue | DKK 100K | +6% |
| EBITDA | DKK 100K | +6% |
| Net profit | DKK 2K | +144% |
| Total assets | DKK 605K | +3% |
| Equity | DKK 530K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.642 | 2.890 | 125 | 83 | 185 | 0 | 98 | 95 | 100 |
| Staff expenses | -2.419 | -2.243 | -505 | -509 | -395 | -0 | -0 | -0 | -0 |
| EBITDA | -1.977 | 137 | -380 | -427 | -210 | -0 | 98 | 95 | 100 |
| Depreciation & amort. | -87 | -47 | -38 | -8 | -42 | -8 | -96 | -96 | -96 |
| EBIT | -2.064 | 89 | -418 | -434 | -252 | -8 | 2 | -1 | 4 |
| Net financials | -1.062 | 162 | -85 | -26 | -18 | -4 | -19 | -4 | -1 |
| Profit before tax | -3.126 | 251 | -503 | -460 | -270 | -12 | -17 | -5 | 3 |
| Tax | -590 | 86 | -121 | -108 | -59 | -2 | -4 | -0 | 1 |
| Net profit | -2.536 | 165 | -382 | -352 | -212 | -10 | -13 | -5 | 2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.923 | 1.164 | 887 | 1.262 | 752 | 636 | 548 | 589 | 605 |
| Equity | -4.313 | -3.148 | 470 | 118 | -94 | -104 | -117 | 528 | 530 |
| Long-term debt | 1.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.237 | 4.312 | 417 | 1.135 | 845 | 740 | 666 | 23 | 45 |
| Total debt | 13.237 | 4.312 | 417 | 1.135 | 845 | 740 | 666 | 23 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
X-COMPANY ApS | Company | 100.0% | 100.0% | 2017 |
| Individual | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Vestergaard Sørensen | Management | 0 companies |
| Søren Rahbek Hansen | Board of Directors | 0 companies |
| Jens Lundgaard | Board of Directors | 0 companies |
| Henrik Sandgaard Gottlieb | Chairman | 0 companies |