| Revenue | DKK -270K | +21% |
| EBITDA | DKK -463K | +79% |
| Net profit | DKK 170K | -72% |
| Total assets | DKK 51,5M | -1% |
| Equity | DKK 51,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -214 | 279 | — | -147 | -166 | -167 | -186 | -169 | -174 | -162 | -228 | -236 | -222 | -270 |
| Staff expenses | -374 | -364 | -0 | -483 | -481 | -588 | -632 | -559 | -580 | -506 | -506 | -506 | -1.965 | -193 |
| EBITDA | -588 | 644 | 0 | -631 | -647 | -756 | -818 | -728 | -754 | -669 | -735 | -742 | -2.187 | -463 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -588 | 644 | 0 | -631 | -647 | -756 | -818 | -728 | -754 | -669 | -735 | -742 | -2.187 | -463 |
| Net financials | 2.431 | -9.356 | 0 | 5.941 | 9.720 | 785 | 738 | 4.822 | 1.513 | 3.173 | -435 | 2.094 | 2.668 | 727 |
| Profit before tax | 1.844 | -5.325 | 0 | 5.311 | 9.074 | 29 | -80 | 4.094 | 759 | 2.504 | -1.170 | 1.351 | 480 | 264 |
| Tax | 406 | -679 | -0 | 657 | 1.258 | 1.642 | 274 | 502 | 40 | 401 | 351 | 390 | -132 | 95 |
| Net profit | 1.437 | -4.647 | 0 | 4.653 | 7.815 | -1.613 | -354 | 3.592 | 720 | 2.103 | -1.521 | 961 | 613 | 170 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 62.152 | 60.069 | 0 | 57.098 | 63.100 | 59.358 | 56.446 | 60.923 | 51.135 | 52.445 | 50.288 | 54.478 | 51.832 | 51.504 |
| Equity | 50.559 | 54.006 | 0 | 56.292 | 61.707 | 57.695 | 56.141 | 60.223 | 50.942 | 51.845 | 49.125 | 50.341 | 50.973 | 51.142 |
| Long-term debt | 229 | -384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.332 | -5.680 | 0 | 805 | 1.393 | 1.663 | 305 | 700 | 192 | 600 | 1.164 | 4.137 | 860 | 362 |
| Total debt | 11.561 | -6.063 | 0 | 805 | 1.393 | 1.663 | 305 | 700 | 192 | 600 | 1.164 | 4.137 | 860 | 362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Audit | Audit | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1976 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 1976 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
MADS MICHELSEN CONSULT ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Stahlfest | Audit | 0 companies |
| Frederik Christoffer Gundelach | Board of Directors | 0 companies |
| Knud Flemming Gjelstrup | Board of Directors | 0 companies |
| Christian Michelsen Bak Hoffmeyer | Board of Directors | 0 companies |
| Jacob Michelsen Hoffmeyer | Board of Directors | 0 companies |
| Kjeld Arnth Jørgensen | Board of Directors | 0 companies |
| Karen Birthe Mailand Michelsen | Chairman | 0 companies |
| Bent Alsø | Board of Directors | 0 companies |