| Revenue | DKK -26K | +0% |
| EBITDA | DKK -26K | +0% |
| Net profit | DKK -1,1M | +79% |
| Total assets | DKK 21,3M | -3% |
| Equity | DKK 16,2M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 91 | 375 | 177 | 144 | 102 | 142 | 97 | 84 | 3 | -26 | -25 | -26 | -26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 37 | 375 | 177 | 144 | 102 | 142 | 97 | 84 | 3 | -26 | -25 | -26 | -26 |
| Depreciation & amort. | -92 | -251 | -420 | -493 | -515 | -505 | -352 | -183 | -95 | -35 | -12 | -5 | -5 |
| EBIT | -55 | 124 | -243 | -348 | -412 | -363 | -255 | -99 | -93 | -61 | -37 | -31 | -31 |
| Net financials | -2.384 | 3.032 | 4.927 | 1.649 | -519 | 2.284 | -4.983 | -380 | 3.892 | 7.655 | 3.349 | -5.059 | -1.043 |
| Profit before tax | -2.439 | 3.156 | 4.683 | 1.301 | -932 | 1.920 | -5.238 | -478 | 3.799 | 7.593 | 3.312 | -5.090 | -1.074 |
| Tax | -20 | 18 | -89 | -138 | -132 | -124 | -105 | -71 | -105 | -120 | -87 | -4 | -1 |
| Net profit | -2.419 | 3.138 | 4.773 | 1.439 | -800 | 2.045 | -5.132 | -407 | 3.904 | 7.713 | 3.398 | -5.086 | -1.073 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.047 | 15.495 | 20.624 | 23.576 | 24.206 | 25.634 | 22.420 | 23.107 | 27.327 | 31.480 | 27.954 | 21.948 | 21.332 |
| Equity | 9.846 | 12.791 | 17.367 | 18.606 | 17.603 | 19.441 | 14.098 | 13.475 | 17.379 | 22.092 | 22.490 | 17.286 | 16.213 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.002 | 2.615 | 3.171 | 4.792 | 6.530 | 6.192 | 6.143 | 9.632 | 9.948 | 9.388 | 5.464 | 4.662 | 5.119 |
| Total debt | 1.002 | 2.615 | 3.171 | 4.792 | 6.530 | 6.192 | 6.143 | 9.632 | 9.948 | 9.388 | 5.464 | 4.662 | 5.119 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2000 | — | — |
OB Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MACAMA ApS | Company | 50.0% | 50.0% | 2015 |
BAAGDAN HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Jesper Baagdan | Management | 0 companies |
| Ole Bendixen | Management | 0 companies |