| Revenue | DKK 1,5M | +21% |
| EBITDA | DKK 373K | +8% |
| Net profit | DKK -510K | -54% |
| Total assets | DKK 44,2M | +3% |
| Equity | DKK 15,4M | -4% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.343 | 1.425 | 1.017 | 1.204 | 1.458 |
| Staff expenses | -889 | -862 | -838 | -875 | -1.063 |
| EBITDA | 299 | 570 | 154 | 346 | 373 |
| Depreciation & amort. | -337 | -337 | -1.502 | -329 | -359 |
| EBIT | -38 | 233 | -1.348 | 18 | 14 |
| Net financials | -521 | -653 | -430 | -448 | -656 |
| Profit before tax | -559 | -420 | -1.778 | -430 | -642 |
| Tax | -49 | -176 | -115 | -100 | -133 |
| Net profit | -510 | -243 | -1.663 | -331 | -510 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 37.674 | 42.227 | 39.879 | 42.775 | 44.200 |
| Equity | 18.083 | 17.740 | 16.598 | 16.025 | 15.384 |
| Long-term debt | 4.622 | 18.789 | 18.789 | 18.789 | 18.789 |
| Short-term debt | 12.487 | 3.397 | 2.927 | 6.374 | 8.441 |
| Total debt | 17.109 | 22.186 | 21.716 | 25.163 | 27.230 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 1990 |
| Former (1) | ||
RP Audit | Audit | 1990 – 2004 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15–19.99% | 15–19.99% | 2022 | |
| Individual | 15–19.99% | 15–19.99% | 2022 | |
| Individual | 15–19.99% | 15–19.99% | 2022 | |
| Individual | 15–19.99% | 15–19.99% | 2022 | |
| Individual | 15–19.99% | 15–19.99% | 2022 | |
| Individual | 15–19.99% | 15–19.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Ludvig Kraft | Management | 0 companies |
| Rev. Poul Smith | Audit | 0 companies |