| Revenue | DKK 31,2M | +24% |
| EBITDA | DKK -6,4M | -232% |
| Net profit | DKK -7,9M | -354% |
| Total assets | DKK 51,6M | +95% |
| Equity | DKK -22,3M | -246% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -174 | 241 | 105 | 611 | 2.175 | 6.931 | 8.959 | 12.236 | 16.880 | 22.034 | 27.388 | 25.124 | 31.248 |
| Staff expenses | -0 | -0 | -0 | -0 | -521 | -3.790 | -5.966 | -9.138 | -9.605 | -12.563 | -16.282 | -20.244 | -37.687 |
| EBITDA | -174 | 241 | 105 | 611 | 1.654 | -1.327 | -2.407 | -942 | 1.319 | 1.356 | 2.368 | 4.880 | -6.439 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -216 | -622 | -1.249 | -1.861 | -2.260 | -2.591 | -2.737 | -2.482 | -1.719 |
| EBIT | -174 | 241 | 105 | 611 | 1.438 | -1.949 | -3.657 | -2.802 | -941 | -1.235 | -369 | 2.397 | -8.158 |
| Net financials | 196 | 108 | 106 | 161 | 26 | 79 | 99 | -8 | 230 | -555 | -133 | 701 | 301 |
| Profit before tax | 21 | 349 | 211 | 773 | 1.464 | -1.870 | -3.558 | -2.810 | -711 | -1.790 | -502 | 3.098 | -7.857 |
| Tax | 5 | 89 | 52 | 182 | 322 | -411 | -783 | -616 | -0 | 1.575 | -0 | -0 | -0 |
| Net profit | 16 | 260 | 159 | 591 | 1.142 | -1.459 | -2.775 | -2.194 | -711 | -3.365 | -502 | 3.098 | -7.857 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.021 | 5.582 | 6.997 | 5.757 | 4.953 | 8.611 | 11.613 | 15.482 | 20.407 | 19.628 | 24.971 | 26.531 | 51.615 |
| Equity | 180 | 440 | 600 | 1.190 | 986 | -474 | -3.249 | -5.443 | -6.154 | -9.518 | -9.555 | -6.457 | -22.331 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.658 | 6.713 | 0 | 23.647 |
| Short-term debt | 4.841 | 5.141 | 6.397 | 4.566 | 3.732 | 9.085 | 14.862 | 20.925 | 26.560 | 22.488 | 27.813 | 32.987 | 50.299 |
| Total debt | 4.841 | 5.141 | 6.397 | 4.566 | 3.732 | 9.085 | 14.862 | 20.925 | 26.560 | 29.146 | 34.526 | 32.987 | 73.945 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2023 | — | — |
AL Management | Management | 2024 | — | — |
LG Management | Management | 2016 | — | — |
TJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
HS Management | Management | 2003 | — | — |
SØ Management | Management | 2023 | — | — |
MF Management | Management | 2016 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
PM Management | Management | 2003 | — | — |
GL Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
ØR Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
MØLGAARD INVEST ApS | Company | 50.0% | 50.0% | 2003 |
HSA INVEST ApS | Company | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Markus Nagel | Management | 0 companies |
| Andreas Lars Olov Nordsjö | Management | 0 companies |
| Luis Gayosso Paulsen | Management | 0 companies |
| Thomas John Goodmanson | Chief Executive Officer | 0 companies |
| Henrik Stig Wedel Andersen | Management | 0 companies |
| Siw Ødegaard | Management | 0 companies |
| Morten Floberg Evensen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Per Mølgaard Thorsen | Management | 0 companies |
| Göran Lindö | Chief Executive Officer | 0 companies |
| Øyvind Robert Thorsen | Management | 0 companies |