| Revenue | DKK -52K | -90% |
| EBITDA | DKK -52K | +83% |
| Net profit | DKK 33K | +106% |
| Total assets | DKK 758K | -91% |
| Equity | DKK 35K | +1791% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.760 | 1.459 | 1.387 | 1.394 | 1.612 | 9.508 | 338 | 61 | 954 | 14 | 86 | -504 | -52 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.760 | 1.459 | 1.387 | 1.394 | 1.612 | 9.508 | 338 | 4.619 | 954 | -414 | 86 | -308 | -52 |
| Depreciation & amort. | -883 | -822 | -729 | -773 | -778 | -4.272 | -1.374 | -930 | -896 | -0 | -0 | -0 | -0 |
| EBIT | 877 | 637 | 658 | 621 | 834 | 5.235 | -1.036 | 3.690 | 58 | -414 | 86 | -308 | -52 |
| Net financials | -366 | -167 | -201 | -235 | -231 | -374 | -132 | -304 | -315 | -141 | -141 | -283 | -20 |
| Profit before tax | 512 | 471 | 457 | 386 | 603 | 4.861 | -1.167 | 3.385 | -256 | -555 | -55 | -591 | -72 |
| Tax | 121 | 51 | 109 | 85 | 133 | 1.080 | -257 | 1.492 | -802 | -127 | -0 | -58 | -105 |
| Net profit | 391 | 420 | 347 | 301 | 471 | 3.781 | -911 | 1.894 | 545 | -429 | -54 | -533 | 33 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.958 | 7.328 | 6.999 | 6.410 | 7.143 | 15.955 | 16.011 | 18.984 | 19.040 | 13.015 | 7.195 | 8.705 | 758 |
| Equity | 2.165 | 2.585 | 847 | 1.148 | 971 | 4.281 | -411 | 1.483 | 2.028 | 71 | 535 | 2 | 35 |
| Long-term debt | 2.800 | 2.610 | 2.685 | 2.452 | 2.348 | 2.093 | 4.290 | 4.073 | 3.686 | 3.577 | 1.389 | 0 | 0 |
| Short-term debt | 2.522 | 1.777 | 3.088 | 2.343 | 3.367 | 9.581 | 12.132 | 12.402 | 12.372 | 8.540 | 4.405 | 7.895 | 723 |
| Total debt | 5.322 | 4.387 | 5.772 | 4.794 | 5.715 | 11.674 | 16.422 | 16.474 | 16.058 | 12.117 | 5.794 | 7.895 | 723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
P | Audit | 1987 | — | — |
KA Management | Management | 1987 | — | — |
RA Audit | Audit | 1987 | — | — |
SP Management | Management | 1987 | — | — |
| Audit | 1995 | — | — | |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MINASAAM HOLDING ApS | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Kim Arne Understed Johansen | Management | 0 companies |
| REVISORCENTRET A/S | Audit | 0 companies |
| Svend Peder Falk-Rønne | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Benny Elmengaard | Board of Directors | 0 companies |
| Michael Benjamin Johansen | Board of Directors | 0 companies |
| Jørgen Torpe Kann | Board of Directors | 0 companies |
| Charles Lennart Kjellstrom | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Jytte Brøndum Krogh | Board of Directors | 0 companies |
| Anne Louise Gentzel-Andreasson | Board of Directors | 0 companies |
| Susanne Birgitta Jensen | Board of Directors | 0 companies |
| Arne Understed Johansen | Board of Directors | 0 companies |
| Lissi Larsen | Board of Directors | 0 companies |
| Bent Hav Kyndesgaard | Chairman | 0 companies |
| Bent Bone Falk Rønne | Board of Directors | 0 companies |
| Jakob Pedersen | Chairman | 0 companies |
| Max Peter Berglund | Board of Directors | 0 companies |
| Anders Bredgaard | Chairman | 0 companies |
| Yngvar Georg Karlsen | Board of Directors | 0 companies |
| Klaus Hørberg | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Claus Mejer Frederiksen | Board of Directors | 0 companies |