| Revenue | DKK 4,9M | +2% |
| EBITDA | DKK 2,6M | -9% |
| Net profit | DKK 6,5M | +114% |
| Total assets | DKK 35,2M | +24% |
| Equity | DKK 28,7M | +24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -240 | 190 | -1.050 | 1.249 | 2.063 | 1.349 | 1.901 | 4.584 | 3.603 | 2.323 | 4.726 | 4.843 | 4.934 |
| Staff expenses | -350 | -350 | -0 | -330 | -300 | -0 | -441 | -2.269 | -2.323 | -2.420 | -697 | -2.000 | -2.351 |
| EBITDA | -590 | -160 | -1.350 | 919 | 1.763 | 1.349 | 1.460 | 2.315 | 1.281 | -97 | 4.029 | 2.843 | 2.584 |
| Depreciation & amort. | 221 | 165 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -811 | -325 | -1.350 | 919 | 1.763 | 1.349 | 1.460 | 2.315 | 1.281 | -97 | 4.029 | 2.843 | 2.584 |
| Net financials | 1.934 | 11 | 2.060 | 2.016 | 465 | 522 | 483 | -62 | -527 | 1.446 | 462 | 974 | 4.810 |
| Profit before tax | — | -314 | 709 | 2.935 | 2.229 | 1.870 | 1.943 | 2.253 | 753 | 1.349 | 4.491 | 3.817 | 7.393 |
| Tax | -0 | 257 | 2 | -1.318 | 171 | 420 | 482 | 548 | 337 | 349 | 341 | 786 | 893 |
| Net profit | 1.124 | -571 | 708 | 4.253 | 2.058 | 1.450 | 1.461 | 1.705 | 417 | 1.000 | 4.150 | 3.032 | 6.501 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.258 | 7.895 | 7.910 | 12.119 | 14.134 | 15.717 | 14.459 | 18.740 | 18.156 | 25.833 | 30.233 | 28.403 | 35.217 |
| Equity | — | 3.927 | 4.635 | 8.888 | 10.945 | 12.395 | 13.855 | 15.560 | 15.377 | 22.114 | 24.513 | 23.195 | 28.696 |
| Long-term debt | 2.816 | 732 | 588 | 319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.943 | 3.236 | 2.687 | 2.913 | 3.188 | 3.322 | 604 | 3.140 | 2.706 | 3.622 | 5.604 | 5.055 | 6.334 |
| Total debt | 6.759 | 3.968 | 3.276 | 3.231 | 3.188 | 3.322 | 604 | 3.140 | 2.706 | 3.622 | 5.604 | 5.055 | 6.334 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF | Audit | 1997 | — | — |
MG Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Fleron Güldner | Audit | 0 companies |
| Marianne Güldner | Management | 0 companies |