| Revenue | DKK -37K | -29% |
| EBITDA | DKK -37K | +29% |
| Net profit | DKK -30K | -1349% |
| Total assets | DKK 179K | -14% |
| Equity | DKK 148K | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.144 | 956 | 1.084 | 868 | 1.511 | 665 | 12 | 6 | -14 | -52 | -37 |
| Staff expenses | -1.011 | -803 | -854 | -716 | -690 | -145 | -21 | -7 | -6 | -0 | -0 |
| EBITDA | 132 | 152 | 230 | 152 | 821 | 520 | -47 | -25 | -20 | -52 | -37 |
| Depreciation & amort. | 11 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 121 | 141 | 230 | 152 | 821 | 520 | -47 | -25 | -20 | -52 | -37 |
| Net financials | 50 | 13 | 8 | -0 | 0 | -2 | 0 | 0 | -0 | 55 | 7 |
| Profit before tax | 171 | 154 | 238 | 152 | 821 | 518 | -46 | -25 | -20 | 3 | -30 |
| Tax | 51 | 57 | 69 | 44 | 193 | 117 | -0 | -0 | -0 | 1 | -0 |
| Net profit | 119 | 97 | 170 | 108 | 628 | 401 | -46 | -25 | -20 | 2 | -30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.140 | 918 | 956 | 1.054 | 1.663 | 1.599 | 1.572 | 1.547 | 1.700 | 208 | 179 |
| Equity | 579 | 476 | 476 | 584 | 1.212 | 1.612 | 1.566 | 1.541 | 1.521 | 178 | 148 |
| Long-term debt | 50 | 58 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Short-term debt | 510 | 383 | 411 | 471 | 452 | -14 | 6 | 6 | 179 | 29 | 31 |
| Total debt | 560 | 441 | 480 | 471 | 452 | -14 | 6 | 6 | 179 | 30 | 31 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Management | Management | 1996 | — | — |
ON Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1984 | — | — | |
| Chairman | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.C. INVEST ApS | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Irgens | Management | 0 companies |
| Ole Nørgaard | Management | 0 companies |
| Lykke Øager Dantex | Chairman | 0 companies |
| Poul Olav Klarskov | Chairman | 0 companies |