| Revenue | DKK 9,2M | -40% |
| EBITDA | DKK -1,2M | -381% |
| Net profit | DKK -985K | -414% |
| Total assets | DKK 1,7M | -50% |
| Equity | DKK -546K | -224% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | 3.250 | 13.230 | 12.749 | 13.051 | 14.613 | 15.365 | 9.238 |
| Staff expenses | -0 | -3.268 | -13.112 | -12.429 | -13.379 | -14.130 | -14.934 | -10.452 |
| EBITDA | -5 | -18 | 118 | 321 | -328 | 483 | 432 | -1.214 |
| Depreciation & amort. | -0 | -6 | -25 | -26 | -26 | -23 | -8 | -22 |
| EBIT | -5 | -23 | 93 | 294 | -355 | 460 | 423 | -1.236 |
| Net financials | 0 | -7 | -31 | -6 | -0 | -20 | -7 | -3 |
| Profit before tax | -5 | -30 | 62 | 289 | -355 | 440 | 416 | -1.239 |
| Tax | -1 | -7 | 22 | 55 | -68 | 106 | 102 | -253 |
| Net profit | -4 | -23 | 40 | 234 | -287 | 333 | 313 | -985 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 78 | 1.895 | 2.675 | 2.916 | 2.412 | 2.922 | 3.301 | 1.658 |
| Equity | 76 | 54 | 94 | 80 | -207 | 126 | 439 | -546 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 | 1.841 | 2.560 | 2.836 | 2.619 | 2.796 | 2.862 | 2.204 |
| Total debt | 2 | 1.841 | 2.560 | 2.836 | 2.619 | 2.796 | 2.862 | 2.204 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Semike ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mirela Tanovic | Management | 0 companies |
| Hanne Lene Frost-Larsen | Board of Directors | 0 companies |
| Bent Severin Bilde Bruun | Chairman | 0 companies |
| Geert Madsen | Board of Directors | 0 companies |
| Erik Nørgaard Graversen | Board of Directors | 0 companies |
| Ole Stampe | Board of Directors | 0 companies |
| Øjvind Hulgaard | Chairman | 0 companies |
| Lau Tuxen | Board of Directors | 0 companies |