| Revenue | DKK 3,3M | +174% |
| EBITDA | DKK 502K | +753% |
| Net profit | DKK 366K | +225% |
| Total assets | DKK 772K | -9% |
| Equity | DKK 460K | +392% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | — | 908 | 827 | 715 | 799 | 764 | 869 | 2.158 | 2.929 | 1.224 | 3.347 |
| Staff expenses | -0 | -0 | -735 | -779 | -778 | -757 | -682 | -706 | -826 | -1.156 | -649 | -1.444 |
| EBITDA | -0 | 0 | 173 | 48 | -63 | 43 | 81 | 163 | 405 | 98 | -77 | 502 |
| Depreciation & amort. | -0 | -0 | -0 | -1 | -3 | -3 | -3 | -3 | -2 | -0 | -0 | -0 |
| EBIT | -0 | 0 | 173 | 47 | -66 | 39 | 78 | 159 | 402 | 98 | -77 | 502 |
| Net financials | -2 | 0 | -1 | -12 | -9 | -8 | -65 | -6 | 0 | -16 | -24 | -22 |
| Profit before tax | -2 | 0 | 172 | 35 | -75 | 31 | 13 | 153 | 402 | 82 | -311 | 479 |
| Tax | -2 | -0 | 40 | 24 | -5 | 0 | 19 | 23 | 93 | 20 | -19 | 113 |
| Net profit | -0 | 0 | 132 | 12 | -70 | 31 | -6 | 130 | 310 | 62 | -292 | 366 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 209 | 0 | 0 | 419 | 209 | 454 | 304 | 742 | 1.129 | 997 | 853 | 772 |
| Equity | 80 | 0 | 0 | 106 | 36 | 66 | 61 | 191 | 503 | 486 | 93 | 460 |
| Long-term debt | -2 | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -127 | 0 | 0 | 288 | 173 | 388 | 242 | 550 | 626 | 511 | 760 | 312 |
| Total debt | -129 | 0 | 0 | 314 | 173 | 388 | 242 | 550 | 626 | 511 | 760 | 312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2011 | — | — |
HM Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GOLIVE HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
MFRANCH HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Franch | Management | 0 companies |
| Henrik Michael Hansen | Management | 0 companies |