| Revenue | DKK 517K | +729% |
| EBITDA | DKK 342K | +628% |
| Net profit | DKK -2,4M | -168% |
| Total assets | DKK 2,2M | -51% |
| Equity | DKK -3,3M | -275% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 134 | 378 | 608 | 806 | 220 | 170 | 170 | 210 | 309 | 315 | 300 | 0 | 62 | 517 |
| Staff expenses | -0 | -50 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15 |
| EBITDA | 9 | 240 | 523 | 763 | 145 | 88 | 100 | 82 | 154 | 192 | 183 | -167 | -65 | 342 |
| Depreciation & amort. | -0 | -69 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 9 | 171 | 519 | 763 | 145 | 88 | 100 | 82 | 154 | 192 | 183 | -167 | -65 | 342 |
| Net financials | -1.067 | -2 | -1 | -50 | -5 | 8.000 | -0 | 926 | -0 | -20 | -0 | 807 | 3.609 | -2.757 |
| Profit before tax | -1.058 | 169 | 518 | 713 | 139 | 8.088 | 100 | 1.008 | 154 | 172 | 183 | 640 | 3.544 | -2.415 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | 5 | -0 |
| Net profit | -1.058 | 169 | 518 | 713 | 139 | 8.088 | 100 | 1.008 | 155 | 172 | 183 | 640 | 3.539 | -2.415 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 199 | 26 | 57 | 61 | 37 | 34 | 177 | 173 | 205 | 240 | 112 | 848 | 4.496 | 2.197 |
| Equity | -16.303 | -16.134 | -15.616 | -14.903 | -14.764 | -6.676 | -6.576 | -5.567 | -5.412 | -5.240 | -5.057 | -4.417 | -879 | -3.293 |
| Long-term debt | 0 | 23 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.252 | 3.886 | 3.416 | 2.664 | 2.500 | 6.710 | 6.752 | 5.740 | 5.617 | 5.480 | 5.169 | 5.266 | 5.374 | 5.490 |
| Total debt | 4.252 | 3.909 | 3.423 | 2.664 | 2.500 | 6.710 | 6.752 | 5.740 | 5.617 | 5.480 | 5.169 | 5.266 | 5.374 | 5.490 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Michèle Annette Krarup | Management | 0 companies |