| Revenue | DKK 2M | +36% |
| EBITDA | DKK 455K | +274% |
| Net profit | DKK 201K | +1410% |
| Total assets | DKK 3,6M | -1% |
| Equity | DKK 1,7M | +13% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 | 1.136 | 1.579 | 2.407 | 2.375 | 2.626 | 1.248 | 2.713 | 2.466 | 1.462 | 1.992 |
| Staff expenses | -228 | -1.012 | -1.106 | -1.228 | -1.296 | -1.342 | -1.222 | -1.170 | -1.378 | -1.340 | -1.538 |
| EBITDA | -214 | 125 | 473 | 1.179 | 1.078 | 1.284 | 26 | 1.543 | 1.088 | 122 | 455 |
| Depreciation & amort. | -4 | -58 | -58 | -58 | -59 | -61 | -41 | -45 | -45 | -93 | -158 |
| EBIT | -218 | 66 | 415 | 1.120 | 1.020 | 1.223 | -15 | 1.498 | 1.043 | 28 | 296 |
| Net financials | -22 | -29 | -21 | -8 | -9 | -8 | -6 | -33 | -12 | -44 | -32 |
| Profit before tax | -240 | 37 | 394 | 1.113 | 1.011 | 1.215 | -21 | 1.465 | 1.031 | -15 | 264 |
| Tax | 10 | -38 | 87 | 247 | 230 | 271 | 4 | 314 | 228 | -0 | 63 |
| Net profit | -250 | 75 | 307 | 866 | 781 | 943 | -25 | 1.151 | 803 | -15 | 201 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.180 | 4.499 | 3.279 | 4.000 | 4.966 | 5.002 | 4.064 | 5.923 | 4.982 | 3.654 | 3.611 |
| Equity | 1.250 | 1.325 | 1.632 | 2.498 | 2.779 | 2.972 | 2.126 | 3.277 | 2.880 | 1.490 | 1.690 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.920 | 3.174 | 1.639 | 1.497 | 2.186 | 2.030 | 1.938 | 2.630 | 2.075 | 2.136 | 1.861 |
| Total debt | 1.920 | 3.174 | 1.639 | 1.497 | 2.186 | 2.030 | 1.938 | 2.630 | 2.075 | 2.136 | 1.861 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CMI HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
MENOLAC HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
GLOBAL RETAIL GROUP ApS | Company | 10.0% | 10.0% | 2025 |
ANDERS LYKKEGAARD HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Christensen | Chief Executive Officer | 0 companies |
| Claus Erhard Madsen | Chairman | 0 companies |