| Revenue | DKK 143K | -120% |
| EBITDA | DKK -578K | +82% |
| Net profit | DKK -1M | +76% |
| Total assets | DKK 18,5M | -4% |
| Equity | DKK 8,2M | +3077% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 213 | 493 | 467 | 1.258 | 661 | 405 | 323 | -292 | 167 | -433 | -724 | 143 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -375 | -81 | -675 | -68 | -0 | -0 |
| EBITDA | 119 | 330 | 467 | 1.258 | 661 | 3.588 | 1.569 | 1.354 | -528 | -2.083 | -3.303 | -578 |
| Depreciation & amort. | -0 | -0 | -160 | -311 | -329 | -0 | -0 | -0 | -0 | -0 | -0 | -28 |
| EBIT | 119 | 330 | 307 | 947 | 332 | 3.588 | 1.569 | 1.354 | -528 | -2.083 | -3.303 | -606 |
| Net financials | -70 | -214 | -485 | -633 | -496 | -1.055 | -638 | -511 | -166 | -509 | -924 | -863 |
| Profit before tax | 49 | 116 | -178 | 314 | -164 | 2.532 | 931 | 843 | -693 | -2.593 | -4.227 | -1.470 |
| Tax | -0 | -0 | 37 | 164 | 5 | 297 | 170 | 176 | -187 | -456 | -0 | -448 |
| Net profit | 49 | 116 | -216 | 150 | -169 | 2.236 | 761 | 667 | -506 | -2.137 | -4.227 | -1.021 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.927 | 14.464 | 22.236 | 24.562 | 25.393 | 25.514 | 26.281 | 22.571 | 22.297 | 20.975 | 19.308 | 18.515 |
| Equity | 1.099 | 2.165 | 2.949 | 3.100 | 2.931 | 5.166 | 5.927 | 6.594 | 6.088 | 3.951 | -276 | 8.203 |
| Long-term debt | 3.684 | 10.443 | 18.250 | 19.142 | 20.447 | 18.757 | 15.396 | 8.071 | 8.512 | 8.728 | 9.237 | 3.507 |
| Short-term debt | 144 | 1.856 | 1.036 | 2.320 | 2.016 | 1.295 | 4.491 | 7.263 | 7.241 | 8.296 | 10.347 | 6.805 |
| Total debt | 3.827 | 12.299 | 19.287 | 21.462 | 22.462 | 20.051 | 19.887 | 15.334 | 15.753 | 17.024 | 19.583 | 10.312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Founder | Founder | 2012 | — | — |
TC Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLM CARLSEN ApS | Company | 100.0% | 100.0% | 2024 |
CAK Invest ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Majken Dons Jakobsen | Founder | 0 companies |
| Thomas Carlsen | Management | 0 companies |