| Revenue | DKK -12K | +7% |
| EBITDA | DKK -11K | +7% |
| Net profit | DKK 273K | -48% |
| Total assets | DKK 3,8M | +8% |
| Equity | DKK 3M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | -10 | -6 | -2 | -7 | -20 | -10 | -11 | -16 | -9 | -22 | -11 | -12 |
| Staff expenses | -64 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -44 | -10 | -6 | -2 | -7 | -20 | -10 | -11 | -28 | -9 | -22 | -11 | -11 |
| Depreciation & amort. | -6 | -6 | -6 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -49 | -15 | -12 | -8 | -7 | -20 | -10 | -11 | -28 | -9 | -22 | -11 | -11 |
| Net financials | 285 | 285 | 379 | 904 | 442 | 597 | 421 | 933 | 1.320 | 1.610 | 1.202 | 679 | 300 |
| Profit before tax | 236 | 270 | 367 | 897 | 435 | 577 | 411 | 922 | 1.292 | 1.601 | 1.180 | 668 | 290 |
| Tax | -0 | -0 | -0 | -115 | 101 | 128 | 94 | 206 | 288 | 355 | 264 | 143 | 17 |
| Net profit | 236 | 270 | 367 | 1.011 | 335 | 450 | 317 | 716 | 1.005 | 1.246 | 916 | 524 | 273 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 999 | 1.155 | 1.122 | 1.720 | 2.055 | 2.218 | 2.285 | 2.913 | 3.081 | 3.336 | 3.135 | 3.504 | 3.771 |
| Equity | 866 | 1.136 | 1.102 | 1.714 | 2.048 | 2.098 | 2.165 | 2.711 | 2.816 | 3.302 | 2.968 | 2.742 | 3.015 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 133 | 19 | 19 | 6 | 6 | 116 | 98 | 202 | 265 | 34 | 167 | 756 | 756 |
| Total debt | 133 | 19 | 19 | 6 | 6 | 116 | 98 | 202 | 265 | 34 | 167 | 756 | 756 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Management | Management | 2003 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
UB Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ninpet Holding ApS | Company | 25.0% | 25.0% | 2015 |
RANDLEV MØLLE ApS | Company | 25.0% | 25.0% | 2019 |
MSØ ApS | Company | 25.0% | 25.0% | 2015 |
PMC STAR ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Theiss Ditlev Stenstrøm | Management | 0 companies |
| Mads Sørensen | Chief Executive Officer | 0 companies |
| Ulrik Bruhn | Management | 0 companies |
| Peter Johan Mads Clausen | Chairman | 0 companies |
| Jan Chresten Rantzau von Backhaus | Board of Directors | 0 companies |
| Nick Bruhn | Chairman | 0 companies |
| Claus Asmus Petersen | Board of Directors | 0 companies |
| Erik Persson | Chairman | 0 companies |