| Revenue | DKK -2,4M | -19% |
| EBITDA | DKK -3,3M | +24% |
| Net profit | DKK 4,3M | -63% |
| Total assets | DKK 241,8M | -7% |
| Equity | DKK 169,7M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.145 | -204 | -262 | -2.501 | 409 | 153 | -1.593 | -1.280 | -785 | -3.244 | -2.371 | -3.004 | -2.441 |
| Staff expenses | -360 | -237 | -403 | -0 | -0 | -501 | -367 | -363 | -614 | -237 | -451 | -1.413 | -908 |
| EBITDA | -1.505 | -555 | -665 | -2.501 | 409 | -348 | -1.960 | -1.643 | -1.399 | -3.745 | -3.344 | -4.419 | -3.349 |
| Depreciation & amort. | -0 | -0 | 15 | 171 | 23 | -342 | -507 | -488 | -537 | -684 | -711 | -766 | -767 |
| EBIT | -1.505 | -555 | -680 | -2.673 | 386 | -690 | -2.467 | -2.131 | -1.936 | -4.429 | -4.055 | -5.185 | -4.115 |
| Net financials | 4.875 | 1.317 | 51.311 | 14.347 | 1.233 | 10.433 | -2.968 | 75.511 | 7.121 | 17.457 | 5.971 | 17.033 | 9.382 |
| Profit before tax | 3.370 | 761 | 50.631 | 11.675 | 1.620 | 9.742 | -5.435 | 73.380 | 5.185 | 13.028 | 1.916 | 11.849 | 5.266 |
| Tax | 823 | 522 | 423 | 855 | 273 | -385 | 1.331 | -53 | 1.175 | 1.155 | 55 | 182 | 968 |
| Net profit | 2.547 | 239 | 50.208 | 10.819 | 1.347 | 10.127 | -6.766 | 73.433 | 4.010 | 11.873 | 1.861 | 11.667 | 4.298 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56.360 | 61.363 | 107.574 | 121.240 | 123.399 | 116.159 | 124.433 | 171.831 | 171.800 | 178.197 | 194.537 | 260.451 | 241.761 |
| Equity | 55.482 | 54.721 | 103.529 | 112.849 | 111.395 | 114.523 | 88.756 | 152.190 | 156.200 | 169.410 | 166.271 | 170.938 | 169.736 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 878 | 6.642 | 4.033 | 8.391 | 12.004 | 1.636 | 32.342 | 12.641 | 9.600 | 2.787 | 25.266 | 89.513 | 72.025 |
| Total debt | 878 | 6.642 | 4.033 | 8.391 | 12.004 | 1.636 | 32.342 | 12.641 | 9.600 | 2.787 | 25.266 | 89.513 | 72.025 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Management | Management | 2000 | — | — |
RR Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
MPV Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Johan Havemann | Management | 0 companies |
| Rikke Rytter Veiby | Management | 0 companies |