| Revenue | DKK 654K | +42% |
| EBITDA | DKK 180K | +65% |
| Net profit | DKK 121K | +191% |
| Total assets | DKK 527K | -2% |
| Equity | DKK 132K | +1112% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.076 | 1.117 | 527 | 660 | 570 | 140 | 353 | 300 | 369 | 437 | 460 | 654 |
| Staff expenses | -1.087 | -1.041 | -566 | -629 | -619 | -172 | -197 | -360 | -305 | -411 | -351 | -475 |
| EBITDA | -23 | 76 | -39 | 31 | -49 | -32 | 157 | -60 | 64 | 26 | 109 | 180 |
| Depreciation & amort. | -16 | -16 | -16 | -16 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11 |
| EBIT | -39 | 60 | -55 | 15 | -49 | -32 | 157 | -60 | 64 | 26 | 109 | 169 |
| Net financials | 119 | 47 | 15 | 115 | 204 | -570 | -3 | -0 | -1 | -0 | -42 | -10 |
| Profit before tax | 79 | 107 | -40 | 130 | 155 | -602 | 154 | -60 | 63 | 25 | 66 | 159 |
| Tax | -10 | 16 | -11 | 6 | -12 | -8 | 32 | 2 | 1 | 7 | 25 | 38 |
| Net profit | 89 | 91 | -29 | 124 | 167 | -594 | 121 | -63 | 62 | 19 | 42 | 121 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 553 | 484 | 420 | 509 | 703 | 108 | 302 | 305 | 299 | 444 | 539 | 527 |
| Equity | 169 | 260 | 232 | 356 | 523 | -72 | 50 | -13 | 49 | 68 | 11 | 132 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 384 | 224 | 189 | 153 | 181 | 179 | 253 | 318 | 250 | 376 | 528 | 384 |
| Total debt | 384 | 224 | 189 | 153 | 181 | 179 | 253 | 318 | 250 | 376 | 528 | 384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Micael Torp | Management | 0 companies |