| Revenue | DKK -78K | +2% |
| EBITDA | DKK -78K | -2% |
| Net profit | DKK 411K | -44% |
| Total assets | DKK 9,5M | +4% |
| Equity | DKK 9,3M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -776 | — | 1.100 | -458 | 1.079 | 381 | 477 | 231 | 247 | 392 | 422 | -76 | -77 | -78 |
| Staff expenses | -0 | -0 | -2.406 | -1.804 | -1.612 | -1.407 | -637 | -64 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -776 | 735 | -1.306 | -2.261 | -533 | -1.026 | -160 | 167 | 247 | 392 | 422 | -76 | -77 | -78 |
| Depreciation & amort. | -0 | 13 | -79 | -79 | -79 | -109 | -48 | -12 | -12 | -12 | -12 | -0 | -0 | -0 |
| EBIT | -776 | 722 | -1.385 | -2.341 | -612 | -1.135 | -208 | 155 | 235 | 380 | 410 | -76 | -77 | -78 |
| Net financials | 1.988 | 1.767 | 1.044 | 1.004 | 1.187 | 8.998 | -149 | -2.012 | 307 | 546 | -1.152 | 821 | 1.016 | 610 |
| Profit before tax | 1.212 | 724 | -341 | -1.336 | 575 | 7.906 | -357 | -1.456 | 542 | 926 | -741 | 745 | 939 | 531 |
| Tax | -192 | -259 | -0 | -0 | -0 | -0 | -0 | -0 | 119 | 198 | 3 | 4 | 206 | 120 |
| Net profit | 1.404 | 983 | -9 | -851 | 677 | 8.145 | -279 | -1.576 | 423 | 728 | -744 | 740 | 733 | 411 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.018 | 5.958 | 5.965 | 4.715 | 5.364 | 13.459 | 11.770 | 8.720 | 8.245 | 8.756 | 7.583 | 8.327 | 9.147 | 9.476 |
| Equity | 4.858 | 5.745 | 5.640 | 4.689 | 5.264 | 13.308 | 11.629 | 8.653 | 8.176 | 8.553 | 7.510 | 8.250 | 8.860 | 9.271 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 160 | 192 | 130 | 26 | 93 | 151 | 141 | 67 | 69 | 202 | 74 | 78 | 287 | 204 |
| Total debt | 160 | 192 | 130 | 26 | 93 | 151 | 141 | 67 | 69 | 202 | 74 | 78 | 287 | 204 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Maria Anker Larsen | Management | 0 companies |
| Harri Allan Mäntynen | Board of Directors | 0 companies |