| Revenue | DKK 1,6M | -3% |
| EBITDA | DKK 466K | +3% |
| Net profit | DKK 354K | +6% |
| Total assets | DKK 1,2M | +0% |
| Equity | DKK 806K | +34% |
| Employees | 9 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 145 | 349 | 901 | 978 | 1.376 | 1.432 | 1.646 | 1.940 | 1.653 | 1.603 |
| Staff expenses | -542 | -608 | -678 | -761 | -953 | -958 | -1.163 | -1.247 | -1.198 | -1.137 |
| EBITDA | -397 | -259 | 223 | 217 | 423 | 474 | 483 | 689 | 455 | 466 |
| Depreciation & amort. | -165 | -201 | -242 | -231 | -211 | -155 | -79 | -0 | -0 | -0 |
| EBIT | -562 | -460 | -19 | -14 | 211 | 319 | 404 | 689 | 455 | 466 |
| Net financials | 215 | -82 | -65 | -54 | -45 | -40 | -31 | -17 | -19 | -11 |
| Profit before tax | -305 | -306 | 116 | 83 | 166 | 279 | 373 | 672 | 435 | 455 |
| Tax | 21 | 118 | 26 | 18 | -19 | 62 | 84 | 149 | 101 | 102 |
| Net profit | -326 | -424 | 90 | 64 | 185 | 217 | 289 | 523 | 335 | 354 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 760 | 1.305 | 1.136 | 912 | 1.146 | 1.046 | 988 | 1.431 | 1.246 | 1.240 |
| Equity | -276 | -700 | -610 | -546 | -361 | -144 | 145 | 568 | 603 | 806 |
| Long-term debt | 1.000 | 1.542 | 760 | 640 | 520 | 400 | 280 | 160 | 30 | 0 |
| Short-term debt | 36 | 464 | 987 | 818 | 987 | 790 | 562 | 703 | 613 | 434 |
| Total debt | 1.036 | 2.006 | 1.747 | 1.458 | 1.507 | 1.190 | 842 | 863 | 643 | 434 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2017 | — | — |
DC Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DAW INVEST ApS | Company | 50.0% | 50.0% | 2018 |
Blue Whale Holding ApS | Company | 50.0% | 50.0% | 2018 |
| Individual | 33.3% | 33.3% | 2015 | |
| Individual | 33.3% | 33.3% | 2015 | |
| Individual | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Clement | Management | 0 companies |
| Ditlev Christian Wad | Chief Executive Officer | 0 companies |