| Revenue | DKK 509K | -30% |
| EBITDA | DKK 339K | -20% |
| Net profit | DKK -65K | -1402% |
| Total assets | DKK 15,1M | +1% |
| Equity | DKK 6,3M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -602 | -465 | — | — | — | 464 | 154 | 667 | 577 | 534 | 701 | 815 | 727 | 509 |
| Staff expenses | -347 | -272 | -0 | -0 | -0 | -0 | -264 | -467 | -418 | -319 | -323 | -321 | -304 | -170 |
| EBITDA | 90 | 137 | 0 | 0 | 0 | 464 | -110 | 200 | 92 | 215 | 378 | 494 | 423 | 339 |
| Depreciation & amort. | -173 | -165 | -0 | -0 | -0 | -147 | -197 | -258 | -220 | -147 | -148 | -153 | -155 | -156 |
| EBIT | -83 | -28 | 0 | 0 | 0 | 317 | -307 | -57 | -128 | 67 | 229 | 341 | 269 | 183 |
| Net financials | -212 | -143 | 0 | 0 | 0 | -17 | -134 | -141 | -147 | -156 | -179 | -198 | -262 | -266 |
| Profit before tax | 129 | 116 | 0 | 0 | 0 | 300 | -441 | -199 | -276 | -88 | 51 | 143 | 6 | -83 |
| Tax | 32 | 29 | -0 | -0 | -0 | 82 | -97 | -44 | -63 | -19 | 11 | 31 | 1 | -18 |
| Net profit | 97 | 87 | 0 | 0 | 0 | 218 | -344 | -155 | -213 | -69 | 39 | 111 | 5 | -65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.548 | 14.660 | 0 | 0 | 0 | 13.578 | 14.274 | 14.708 | 14.004 | 14.006 | 14.785 | 14.877 | 14.976 | 15.147 |
| Equity | 5.902 | 6.833 | 0 | 0 | 0 | 6.593 | 5.574 | 5.371 | 5.272 | 5.316 | 5.937 | 6.167 | 6.268 | 6.325 |
| Long-term debt | -2.419 | -2.197 | 0 | 0 | 0 | 1.305 | 4.203 | 6.108 | 6.038 | 5.906 | 6.083 | 5.886 | 5.799 | 5.801 |
| Short-term debt | -2.941 | -3.034 | 0 | 0 | 0 | 3.618 | 2.575 | 1.329 | 793 | 852 | 640 | 632 | 537 | 604 |
| Total debt | -5.360 | -5.231 | 0 | 0 | 0 | 4.922 | 6.778 | 7.436 | 6.831 | 6.757 | 6.723 | 6.518 | 6.335 | 6.405 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 1999 | — | — |
PA Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MMM INVEST ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Vestergaard Hansen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |