| Revenue | DKK 5,2M | +24% |
| EBITDA | DKK 977K | +149% |
| Net profit | DKK 501K | +638% |
| Total assets | DKK 6,1M | +26% |
| Equity | DKK 1,5M | +41% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.754 | 6.125 | 5.791 | 4.165 | 5.185 |
| Staff expenses | -2.829 | -4.285 | -4.169 | -3.773 | -4.187 |
| EBITDA | 1.861 | 1.840 | 1.622 | 392 | 977 |
| Depreciation & amort. | -156 | -143 | -124 | -154 | -139 |
| EBIT | 1.705 | 1.697 | 1.498 | 238 | 838 |
| Net financials | -13 | -38 | -93 | -131 | -181 |
| Profit before tax | 1.693 | 1.658 | 1.405 | 107 | 657 |
| Tax | 384 | 361 | 316 | 40 | 156 |
| Net profit | 1.308 | 1.297 | 1.089 | 68 | 501 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.153 | 5.564 | 5.780 | 4.861 | 6.135 |
| Equity | 2.308 | 2.297 | 2.089 | 1.068 | 1.501 |
| Long-term debt | 156 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.370 | 2.951 | 3.408 | 3.588 | 4.390 |
| Total debt | 2.526 | 2.951 | 3.408 | 3.588 | 4.390 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MC Management | Management | 2005 |
| Former (1) | ||
JL Audit | Audit | 1981 – 1992 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 1998 | |
OS | Board of Directors | 1981 |
| Board of Directors | 2015 | |
| Former (2) | ||
| Board of Directors | 2005 – 2015 | |
| Board of Directors | 2005 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Laursen | Audit | 0 companies |
| Martin Capion Skov | Management | 0 companies |
| Inge Marie Skov | Chairman | 0 companies |
| Dennis Kammersgaard Skov | Board of Directors | 0 companies |
| Kamilla Skov | Board of Directors | 0 companies |
| Ole Skov | Board of Directors | 0 companies |
| Karina Capion Skov | Board of Directors | 0 companies |