| Revenue | DKK 12,6M | -6% |
| EBITDA | DKK 7,4M | -8% |
| Net profit | DKK 4,9M | +12% |
| Total assets | DKK 32,7M | -5% |
| Equity | DKK 19,7M | +3% |
| Employees | 12 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 8.482 | 9.882 | 13.521 | 12.438 | 13.347 | 12.611 |
| Staff expenses | -4.353 | -3.536 | -4.591 | -4.989 | -5.280 | -5.172 |
| EBITDA | 4.129 | 6.346 | 8.930 | 7.449 | 8.067 | 7.439 |
| Depreciation & amort. | -1.412 | -1.538 | -1.782 | -1.957 | -1.995 | -971 |
| EBIT | 2.717 | 4.808 | 7.148 | 5.492 | 6.072 | 6.468 |
| Net financials | -130 | -200 | -381 | -456 | -475 | -193 |
| Profit before tax | 2.587 | 4.608 | 6.767 | 5.036 | 5.596 | 6.275 |
| Tax | 577 | 1.026 | 1.514 | 1.142 | 1.249 | 1.395 |
| Net profit | 2.010 | 3.581 | 5.253 | 3.894 | 4.347 | 4.881 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 24.363 | 29.572 | 35.448 | 36.052 | 34.371 | 32.745 |
| Equity | 16.614 | 18.196 | 19.898 | 18.592 | 19.090 | 19.670 |
| Long-term debt | 4.225 | 4.005 | 3.769 | 3.535 | 3.297 | 0 |
| Short-term debt | 2.392 | 6.474 | 11.079 | 13.453 | 11.751 | 12.854 |
| Total debt | 6.617 | 10.479 | 14.848 | 16.989 | 15.047 | 12.854 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cramer-Sale Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Cramer Buch | Management | 0 companies |
| Anthon Devantier Buch | Board of Directors | 0 companies |
| Katja Devantier | Board of Directors | 0 companies |
| Carl-Emil Devantier Buch | Board of Directors | 0 companies |