| Revenue | DKK 45K | -188% |
| EBITDA | DKK -364K | +40% |
| Net profit | DKK -309K | -22% |
| Total assets | DKK 3,4M | +3% |
| Equity | DKK 1,5M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75 | 347 | 208 | 185 | 39 | 193 | 84 | 2 | -7 | 265 | -67 | -51 | 45 |
| Staff expenses | -0 | -75 | -333 | -319 | -264 | -395 | -273 | -254 | -102 | -473 | -504 | -553 | -410 |
| EBITDA | 75 | 272 | -125 | -133 | -225 | -202 | -190 | -251 | -109 | -207 | -571 | -605 | -364 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 75 | 272 | -125 | -133 | -225 | -202 | -190 | -251 | -109 | -207 | -571 | -605 | -364 |
| Net financials | -20 | 738 | 51 | 513 | 330 | -161 | 148 | -103 | 625 | 899 | 435 | 281 | -31 |
| Profit before tax | 55 | 1.010 | -75 | 380 | 105 | -362 | -42 | -354 | 516 | 692 | -137 | -324 | -395 |
| Tax | 14 | 233 | -18 | 90 | 24 | -78 | -17 | -78 | 114 | 152 | -28 | -71 | -86 |
| Net profit | 41 | 777 | -57 | 289 | 81 | -284 | -25 | -276 | 402 | 539 | -109 | -253 | -309 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.035 | 3.388 | 3.647 | 3.951 | 3.935 | 3.773 | 3.774 | 3.549 | 3.263 | 2.606 | 2.217 | 3.259 | 3.369 |
| Equity | 1.621 | 2.398 | 2.341 | 2.631 | 2.610 | 2.326 | 2.301 | 2.025 | 2.427 | 2.260 | 2.093 | 1.840 | 1.532 |
| Long-term debt | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.413 | 990 | 1.306 | 1.321 | 1.325 | 1.446 | 1.473 | 1.524 | 837 | 347 | 124 | 1.419 | 1.838 |
| Total debt | 1.414 | 990 | 1.306 | 1.321 | 1.325 | 1.446 | 1.473 | 1.524 | 837 | 347 | 124 | 1.419 | 1.838 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Maud Ann Kern | Founder | 0 companies |