| Revenue | DKK 368K | -82% |
| EBITDA | DKK -1,1M | -348% |
| Net profit | DKK -1,1M | -2436% |
| Total assets | DKK 2,4M | -52% |
| Equity | DKK -383K | -157% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.108 | 1.487 | 1.204 | 2.210 | 1.771 | 1.765 | 521 | 1.507 | 2.303 | 3.245 | 3.987 | 2.074 | 368 |
| Staff expenses | -1.225 | -1.061 | -1.016 | -1.012 | -1.019 | -1.024 | -1.046 | -1.326 | -1.459 | -2.496 | -1.858 | -1.623 | -1.487 |
| EBITDA | -117 | 426 | 189 | 1.198 | 751 | 741 | -525 | 181 | 843 | 749 | 2.130 | 452 | -1.119 |
| Depreciation & amort. | -77 | -102 | -93 | -202 | -173 | -85 | -20 | -55 | -72 | -72 | -72 | -52 | -17 |
| EBIT | -194 | 325 | 96 | 996 | 579 | 656 | -545 | 126 | 771 | 676 | 2.057 | 400 | -1.137 |
| Net financials | -189 | -149 | -28 | -145 | -85 | -369 | -79 | -42 | -161 | -69 | 54 | -199 | -206 |
| Profit before tax | -382 | 176 | 67 | 851 | 493 | 288 | -624 | 84 | 610 | 607 | 2.111 | 201 | -1.343 |
| Tax | -78 | 50 | 15 | 221 | 112 | 68 | -13 | -0 | 43 | 136 | 467 | 156 | -286 |
| Net profit | -304 | 126 | 52 | 630 | 381 | 219 | -611 | 84 | 567 | 471 | 1.644 | 45 | -1.056 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.530 | 2.856 | 5.820 | 3.508 | 4.600 | 4.773 | 4.268 | 3.027 | 3.077 | 6.509 | 4.984 | 4.960 | 2.405 |
| Equity | 696 | 821 | 873 | 1.503 | 1.384 | 1.223 | 413 | 496 | 1.063 | 1.534 | 2.028 | 673 | -383 |
| Long-term debt | 1.015 | 1.000 | 1.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 819 | 1.034 | 3.947 | 1.983 | 3.185 | 3.537 | 3.827 | 2.531 | 2.007 | 4.968 | 2.949 | 4.283 | 2.788 |
| Total debt | 1.834 | 2.034 | 4.947 | 1.983 | 3.185 | 3.537 | 3.827 | 2.531 | 2.007 | 4.968 | 2.949 | 4.283 | 2.788 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2012 | — | — |
MC Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORCAR HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
SKYHAN ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Christian Mabeck Hansted | Management | 0 companies |
| Morten Carøe | Management | 0 companies |
| Ann Graugaard-Jensen Carøe | Board of Directors | 0 companies |
| Laura Marie Mabeck Hansted | Board of Directors | 0 companies |
| Louise Carøe | Board of Directors | 0 companies |