| Revenue | DKK 997K | +55% |
| EBITDA | DKK 805K | +166% |
| Net profit | DKK 111K | -91% |
| Total assets | DKK 11,8M | -1% |
| Equity | DKK 11,5M | -1% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.872 | 2.933 | 2.963 | 3.005 | 403 | 885 | 1.450 | 1.693 | 1.572 | 1.289 | 2.118 | 644 | 997 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -20 | -20 | -30 | -0 | -0 | -0 |
| EBITDA | 4.642 | 632 | 1.351 | -6.286 | -6.897 | 3.885 | 1.530 | 2.273 | 752 | 2.459 | 1.587 | 303 | 805 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.642 | 632 | 1.351 | -6.286 | -6.897 | 3.885 | 1.530 | 2.273 | 752 | 2.459 | 1.587 | 303 | 805 |
| Net financials | -1.955 | -888 | -853 | -822 | -786 | -584 | -370 | -352 | -326 | -308 | -314 | 943 | 6 |
| Profit before tax | 2.688 | -256 | 498 | -7.108 | -7.683 | 3.301 | 1.160 | 1.921 | 425 | 2.151 | 3.023 | 1.284 | 111 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.688 | -256 | 498 | -7.108 | -7.683 | 3.301 | 1.160 | 1.921 | 425 | 2.151 | 3.023 | 1.284 | 111 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.937 | 41.682 | 41.852 | 33.704 | 24.564 | 27.068 | 27.307 | 28.035 | 27.717 | 29.555 | 31.101 | 11.882 | 11.762 |
| Equity | 14.286 | 14.030 | 14.528 | 7.420 | 37 | 3.988 | 5.148 | 7.069 | 7.844 | 10.521 | 13.544 | 11.588 | 11.459 |
| Long-term debt | 26.713 | 26.456 | 25.921 | 23.935 | 22.737 | 21.692 | 20.559 | 19.414 | 17.852 | 16.952 | 15.415 | 0 | 0 |
| Short-term debt | 1.937 | 1.196 | 1.403 | 2.349 | 1.790 | 1.388 | 1.600 | 1.552 | 2.021 | 2.082 | 2.143 | 295 | 303 |
| Total debt | 28.650 | 27.652 | 27.324 | 26.284 | 24.527 | 23.080 | 22.159 | 20.966 | 19.873 | 19.035 | 17.557 | 295 | 303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Unofficial title | Unofficial title | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2016 | |
| Individual | 15.0% | 15.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kaa Andersen | Unofficial title | 0 companies |
| Claus Rene Klostermann | Board of Directors | 0 companies |
| Kurt Kim Petersen | Board of Directors | 0 companies |
| Henrik Bøge Mikkelsen | Board of Directors | 0 companies |