| Revenue | DKK 4,5M | +2% |
| EBITDA | DKK -11,8M | -410% |
| Net profit | DKK -13,4M | -677% |
| Total assets | DKK 74,7M | -16% |
| Equity | DKK 31,8M | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.778 | 4.786 | 3.769 | 4.414 | 4.592 | 4.225 | 3.605 | 3.401 | 3.330 | 3.410 | 996 | 4.402 | 4.481 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -53 | -43 |
| EBITDA | 3.765 | 3.911 | 3.771 | 5.632 | 5.568 | 4.225 | 3.605 | 3.401 | 3.330 | 3.410 | 996 | 3.799 | -11.788 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.765 | 3.911 | 3.771 | 5.632 | 5.568 | 4.225 | 3.605 | 3.401 | 3.330 | 3.410 | 996 | 3.799 | -11.788 |
| Net financials | -3.029 | -2.883 | -1.665 | -1.519 | -1.382 | -1.301 | -1.218 | -1.041 | -779 | -746 | -714 | -1.470 | -1.650 |
| Profit before tax | 737 | 1.028 | 2.106 | 4.113 | 4.186 | 2.924 | 2.386 | 2.360 | 2.551 | 2.663 | 282 | 2.329 | -13.438 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 737 | 1.028 | 2.106 | 4.113 | 4.186 | 2.924 | 2.386 | 2.360 | 2.551 | 2.663 | 282 | 2.329 | -13.438 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 84.073 | 83.376 | 84.890 | 85.829 | 86.768 | 87.586 | 88.809 | 88.447 | 89.307 | 89.329 | 88.045 | 88.762 | 74.668 |
| Equity | 24.231 | 22.164 | 24.366 | 28.479 | 33.764 | 35.888 | 37.474 | 39.034 | 41.585 | 43.448 | 42.931 | 45.260 | 31.822 |
| Long-term debt | 1.535 | 57.556 | 56.063 | 52.771 | 49.500 | 48.844 | 47.312 | 45.570 | 43.690 | 41.803 | 39.583 | 39.288 | 37.872 |
| Short-term debt | 58.073 | 3.656 | 4.461 | 4.579 | 3.503 | 2.855 | 4.022 | 3.843 | 4.033 | 4.077 | 5.530 | 4.214 | 4.974 |
| Total debt | 59.608 | 61.212 | 60.524 | 57.350 | 53.003 | 51.698 | 51.335 | 49.413 | 47.722 | 45.880 | 45.114 | 43.502 | 42.846 |
| 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 | 2013 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kaa Andersen | Unofficial title | 0 companies |
| Claus Rene Klostermann | Board of Directors | 0 companies |
| Thomas Bøggild Lyngbye | Board of Directors | 0 companies |
| Kurt Kim Petersen | Board of Directors | 0 companies |
| Henrik Bøge Mikkelsen | Board of Directors | 0 companies |
| John Wehner | Board of Directors | 0 companies |
| Bjørn Mathiesen | Board of Directors | 0 companies |