| Revenue | DKK 98K | +161% |
| EBITDA | DKK 12K | +2264% |
| Net profit | DKK 168 | +102% |
| Total assets | DKK 80K | +12% |
| Equity | DKK 58K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 284 | 158 | 139 | 127 | 40 | 45 | 52 | 85 | 38 | 98 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 71 | 2 | 5 | 19 | -42 | -41 | 8 | 31 | -1 | 12 |
| Depreciation & amort. | -8 | -9 | -10 | -32 | -9 | -38 | -17 | -9 | -9 | -11 |
| EBIT | 63 | -8 | -4 | -13 | -51 | -79 | -8 | 22 | -9 | 0 |
| Net financials | 6 | 4 | 4 | 2 | 1 | -0 | 0 | -0 | -0 | -0 |
| Profit before tax | 69 | -4 | -1 | -11 | -50 | -79 | -8 | 22 | -10 | 0 |
| Tax | 14 | 3 | 3 | -2 | -2 | -4 | -0 | -0 | -0 | -0 |
| Net profit | 55 | -8 | -3 | -8 | -47 | -75 | -8 | 22 | -10 | 0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 228 | 202 | 193 | 183 | 133 | 54 | 45 | 65 | 72 | 80 |
| Equity | 196 | 188 | 185 | 177 | 129 | 54 | 46 | 68 | 58 | 58 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 |
| Short-term debt | 29 | 7 | -0 | 0 | -0 | -0 | -1 | -2 | 13 | 4 |
| Total debt | 29 | 7 | -0 | 0 | -0 | -0 | -1 | -2 | 13 | 22 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2006 | — | — |
MD Management | Management | 2000 | — | — |
TE Management | Management | 1999 | — | — |
JM | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
De Gæve Vikinger | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Dyregaard | Management | 0 companies |
| Mette Dyregaard | Management | 0 companies |
| Torben Eklund | Management | 0 companies |
| Jytte Mona Mathiassen | Audit | 0 companies |
| Henning Wang Pedersen | Board of Directors | 0 companies |
| Flemming Let | Board of Directors | 0 companies |