| Revenue | DKK 2M | -18% |
| EBITDA | DKK 2M | -18% |
| Net profit | DKK 518K | -25% |
| Total assets | DKK 41,2M | +35% |
| Equity | DKK 12,9M | +1292% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 199 | 437 | 771 | 1.172 | 2.444 | 1.984 | 2.377 | 1.954 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 199 | 437 | 771 | 1.172 | 2.175 | 1.984 | 2.377 | 1.954 |
| Depreciation & amort. | -245 | -167 | -210 | -299 | -736 | -709 | -721 | -702 |
| EBIT | -47 | 270 | 561 | 873 | 1.438 | 1.275 | 1.656 | 1.252 |
| Net financials | -438 | -483 | -647 | -630 | -809 | -769 | -767 | -594 |
| Profit before tax | -484 | -213 | -86 | 242 | 629 | 506 | 889 | 659 |
| Tax | -122 | -52 | -23 | 48 | 132 | 113 | 201 | 141 |
| Net profit | -363 | -161 | -64 | 194 | 497 | 394 | 688 | 518 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 7.114 | 11.256 | 16.227 | 31.579 | 27.638 | 31.144 | 30.525 | 41.223 |
| Equity | -618 | -779 | -843 | -649 | -152 | 242 | 930 | 12.948 |
| Long-term debt | 2.652 | 5.296 | 6.118 | 22.893 | 17.434 | 16.787 | 14.778 | 12.113 |
| Short-term debt | 5.081 | 6.740 | 10.940 | 9.214 | 10.248 | 13.990 | 14.715 | 16.025 |
| Total debt | 7.733 | 12.036 | 17.058 | 32.108 | 27.681 | 30.777 | 29.493 | 28.138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1997 | — | — |
MG Management | Management | 2020 | — | — |
HA Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A/S AF 22. FEBRUAR 1994 | Company | 100.0% | 100.0% | 2011 |
MARIUS PEDERSEN A/S | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Michael Georg Nielsen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Simon Hovgaard Clausen | Board of Directors | 0 companies |
| Vagn Orry Knudsen | Chairman | 0 companies |
| Jeanett Halling Vikkelsøe | Board of Directors | 0 companies |
| Kaj Tarphage Andersen | Board of Directors | 0 companies |