| Revenue | DKK 4,4M | -19% |
| EBITDA | DKK 322K | -85% |
| Net profit | DKK 27K | -98% |
| Total assets | DKK 9,3M | +14% |
| Equity | DKK 5,6M | +0% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.552 | 3.123 | 3.326 | 3.340 | 3.565 | 4.219 | 4.401 | 3.226 | 3.520 | 3.658 | 5.473 | 4.437 |
| Staff expenses | -1.255 | -1.054 | -1.637 | -1.136 | -1.339 | -2.950 | -3.249 | -2.600 | -2.292 | -2.485 | -3.262 | -4.115 |
| EBITDA | 2.297 | 2.070 | 1.689 | 2.204 | 2.226 | 1.270 | 1.152 | 626 | 1.229 | 1.173 | 2.121 | 322 |
| Depreciation & amort. | 89 | -88 | -164 | -220 | -389 | -266 | -289 | -452 | -467 | -424 | -330 | -235 |
| EBIT | 2.208 | 1.982 | 1.525 | 1.985 | 1.837 | 1.003 | 864 | 174 | 761 | 749 | 1.792 | 86 |
| Net financials | 5 | -11 | -1 | -27 | -17 | -46 | -104 | -88 | -34 | 55 | -95 | -6 |
| Profit before tax | 2.213 | 1.971 | 1.523 | 1.957 | 1.821 | 957 | 759 | 86 | 728 | 804 | 1.697 | 80 |
| Tax | 576 | 466 | 408 | 456 | 497 | 244 | 309 | 29 | 218 | 171 | 404 | 53 |
| Net profit | 1.637 | 1.505 | 1.116 | 1.501 | 1.323 | 713 | 450 | 57 | 510 | 633 | 1.292 | 27 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.830 | 4.644 | 5.624 | 6.959 | 7.663 | 9.188 | 12.272 | 9.555 | 6.198 | 7.147 | 8.157 | 9.273 |
| Equity | 1.717 | 3.174 | 4.240 | 2.241 | 2.564 | 1.277 | 1.453 | 1.109 | 1.619 | 4.313 | 5.605 | 5.632 |
| Long-term debt | 576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 538 | 1.470 | 1.384 | 4.708 | 5.086 | 7.911 | 10.755 | 8.352 | 4.408 | 2.685 | 2.475 | 3.615 |
| Total debt | 1.113 | 1.470 | 1.384 | 4.708 | 5.086 | 7.911 | 10.755 | 8.352 | 4.408 | 2.685 | 2.475 | 3.615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M C E Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Christian Esbensen | Management | 0 companies |
| Morten Ruben Brage | Chairman | 0 companies |
| Laura Julie Brage | Board of Directors | 0 companies |
| Mikael Witthøft Koch-Hansen | Board of Directors | 0 companies |
| Nis Johan Staack | Board of Directors | 0 companies |
| Emil Nyløkke Thorup | Board of Directors | 0 companies |