| Revenue | DKK 2,8M | +7% |
| EBITDA | DKK 129K | +350% |
| Net profit | DKK 50K | +161% |
| Total assets | DKK 513K | +3% |
| Equity | DKK -166K | +23% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.569 | 2.690 | 2.602 | 2.284 | 2.241 | 2.668 | 2.898 | 2.482 | 3.452 | 3.066 | 2.650 | 2.829 |
| Staff expenses | -2.430 | -2.523 | -2.406 | -2.406 | -2.166 | -2.547 | -2.876 | -2.915 | -3.299 | -3.254 | -2.701 | -2.700 |
| EBITDA | -117 | -90 | 196 | 54 | 76 | 122 | 21 | -433 | 153 | -189 | -52 | 129 |
| Depreciation & amort. | -0 | -0 | -257 | -257 | -257 | -276 | -276 | -276 | -257 | -257 | -0 | -0 |
| EBIT | -117 | -90 | -60 | -203 | -181 | -154 | -255 | -709 | -104 | -445 | -52 | 129 |
| Net financials | -11 | -4 | -3 | -2 | -1 | -5 | -5 | -7 | -20 | -30 | -52 | -65 |
| Profit before tax | -128 | -93 | -64 | -205 | -182 | -159 | -259 | -716 | -124 | -475 | -104 | 65 |
| Tax | -31 | -48 | -12 | -45 | 217 | -35 | -57 | -157 | -27 | -104 | -23 | 15 |
| Net profit | -96 | -45 | -52 | -160 | -399 | -124 | -203 | -559 | -97 | -371 | -81 | 50 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.571 | 2.346 | 2.169 | 1.972 | 1.838 | 1.707 | 1.431 | 1.089 | 866 | 532 | 496 | 513 |
| Equity | 1.876 | 1.831 | 1.779 | 1.619 | 1.220 | 1.095 | 893 | 334 | 237 | -134 | -216 | -166 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 111 | 112 | 114 | 118 | 56 |
| Short-term debt | 415 | 322 | 254 | 270 | 319 | 372 | 333 | 630 | 518 | 552 | 593 | 623 |
| Total debt | 415 | 515 | 390 | 270 | 319 | 372 | 368 | 740 | 630 | 666 | 712 | 679 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COHRT HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Cohrt | Management | 0 companies |