| Revenue | DKK -81K | -55% |
| EBITDA | DKK -81K | +55% |
| Net profit | DKK 1,8M | -67% |
| Total assets | DKK 56,6M | -2% |
| Equity | DKK 25M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -176 | -90 | -45 | -394 | -118 | -164 | -71 | -152 | -60 | -134 | -262 | -181 | -81 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -176 | -90 | -45 | -394 | -118 | -164 | -71 | -152 | -60 | -134 | -262 | -181 | -81 |
| Depreciation & amort. | 8 | -8 | -8 | -164 | -186 | -183 | -183 | -211 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -184 | -98 | -53 | -558 | -304 | -348 | -255 | -363 | -60 | -134 | -262 | -181 | -81 |
| Net financials | 6.830 | 4.968 | 1.350 | 8.569 | 9.756 | 12.763 | 9.424 | 15.116 | 15.025 | 10.536 | 2.711 | 5.731 | 1.847 |
| Profit before tax | 6.832 | 4.870 | 1.312 | 8.011 | 9.273 | 12.096 | 9.170 | 14.753 | 14.965 | 10.401 | 2.449 | 5.550 | 1.766 |
| Tax | 93 | 2 | 7 | -59 | 47 | -208 | 42 | -162 | -64 | 12 | -20 | -19 | -64 |
| Net profit | 6.739 | 4.868 | 1.304 | 8.070 | 9.227 | 12.304 | 9.128 | 14.915 | 15.029 | 10.389 | 2.469 | 5.569 | 1.830 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.618 | 20.953 | 16.741 | 23.845 | 38.201 | 37.506 | 33.300 | 53.678 | 48.827 | 43.584 | 46.864 | 57.684 | 56.589 |
| Equity | 16.471 | 16.339 | 12.643 | 19.713 | 21.363 | 27.053 | 33.124 | 36.096 | 45.515 | 36.338 | 25.552 | 23.199 | 25.029 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 148 | 4.615 | 4.098 | 4.132 | 16.838 | 10.453 | 176 | 17.582 | 3.312 | 7.246 | 21.312 | 34.485 | 31.561 |
| Total debt | 148 | 4.615 | 4.098 | 4.132 | 16.838 | 10.453 | 176 | 17.582 | 3.312 | 7.246 | 21.312 | 34.485 | 31.561 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2004 | — | — |
JK Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN THØGERSEN INVEST ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Thøgersen | Management | 0 companies |
| Jørgen Krogh Tind | Audit | 0 companies |