| Revenue | DKK -47K | +56% |
| EBITDA | DKK -47K | -56% |
| Net profit | DKK -16K | -106% |
| Total assets | DKK 7,3M | -17% |
| Equity | DKK 1,9M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 363 | 209 | 359 | 535 | 420 | 350 | -10 | -274 | -72 | -59 | 177 | -30 | -47 |
| Staff expenses | -235 | -418 | -398 | -429 | -411 | -421 | -418 | -418 | -2 | -0 | -0 | -0 | -0 |
| EBITDA | 128 | -209 | -39 | 106 | 9 | -71 | -428 | -692 | -70 | -59 | 177 | -30 | -47 |
| Depreciation & amort. | -136 | -118 | -118 | -118 | -118 | -104 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -327 | -157 | -12 | -109 | -175 | -428 | -692 | -70 | -59 | 177 | -30 | -47 |
| Net financials | -93 | 67 | 218 | 307 | -333 | 65 | -309 | -96 | 18 | 428 | -2.363 | 291 | 31 |
| Profit before tax | 141 | -261 | 61 | 294 | -442 | -110 | -737 | -788 | -53 | 369 | -2.186 | 261 | -16 |
| Tax | 121 | -113 | -104 | -44 | -94 | -88 | -41 | 351 | -87 | 5 | 36 | -0 | -0 |
| Net profit | 20 | -148 | 165 | 339 | -349 | -22 | -696 | -1.138 | 34 | 364 | -2.222 | 261 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.627 | 15.619 | 15.684 | 16.111 | 17.209 | 16.503 | 5.396 | 3.842 | 3.305 | 10.142 | 8.065 | 8.864 | 7.344 |
| Equity | 3.287 | 3.139 | 3.304 | 3.643 | 3.294 | 3.272 | 2.576 | 1.438 | 1.473 | 1.837 | -385 | 1.876 | 1.860 |
| Long-term debt | 12.220 | 12.220 | 12.220 | 12.220 | 9.120 | 9.120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 120 | 261 | 161 | 249 | 4.795 | 4.111 | 2.820 | 2.404 | 1.832 | 8.305 | 8.450 | 6.988 | 5.484 |
| Total debt | 12.340 | 12.480 | 12.381 | 12.469 | 13.915 | 13.231 | 2.820 | 2.404 | 1.832 | 8.305 | 8.450 | 6.988 | 5.484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Profanum A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Pii | Management | 0 companies |
| Hans Peter Riggelsen | Chairman | 0 companies |
| Eivind Frederik Kramme | Board of Directors | 0 companies |
| Tom Jacobsgaard | Chairman | 0 companies |
| Sune Schlott | Chairman | 0 companies |
| Claus Abildstrøm | Board of Directors | 0 companies |