| Revenue | DKK 167K | +11% |
| EBITDA | DKK -68K | +31% |
| Net profit | DKK -63K | +35% |
| Total assets | DKK 3,4M | +2% |
| Equity | DKK 2,9M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.421 | 4.209 | 469 | 604 | 338 | 849 | 534 | 305 | 807 | 1.401 | 249 | 151 | 167 |
| Staff expenses | -216 | -268 | -289 | -280 | -353 | -339 | -268 | -264 | -240 | -269 | -256 | -250 | -235 |
| EBITDA | 125 | 204 | 179 | 324 | -15 | 510 | 266 | 41 | 568 | 1.133 | -8 | -99 | -68 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 125 | 204 | 179 | 324 | -15 | 510 | 266 | 41 | 568 | 1.133 | -8 | -99 | -68 |
| Net financials | 0 | 46 | 9 | 14 | -7 | -26 | -26 | -19 | -35 | -12 | 14 | 1 | 6 |
| Profit before tax | 125 | 250 | 189 | 339 | -22 | 484 | 240 | 22 | 532 | 1.120 | 6 | -98 | -63 |
| Tax | 43 | 74 | 56 | 84 | -2 | 124 | 51 | 22 | 122 | 261 | 7 | -1 | -0 |
| Net profit | 82 | 176 | 132 | 255 | -20 | 359 | 189 | -0 | 410 | 860 | -1 | -97 | -63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.209 | 1.588 | 1.552 | 2.003 | 1.868 | 2.353 | 3.078 | 2.480 | 3.170 | 3.908 | 3.883 | 3.347 | 3.430 |
| Equity | 726 | 902 | 1.032 | 1.284 | 1.263 | 1.619 | 1.808 | 1.807 | 2.239 | 3.091 | 3.087 | 2.990 | 2.940 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 483 | 686 | 519 | 719 | 605 | 734 | 1.271 | 672 | 931 | 817 | 797 | 358 | 490 |
| Total debt | 483 | 686 | 519 | 719 | 605 | 734 | 1.271 | 672 | 931 | 817 | 797 | 358 | 490 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
HM Management | Management | 2004 | — | — |
MS Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAKI MANAGEMENT HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Chief Executive Officer | 0 companies |
| Henrik Michael Kruse | Management | 0 companies |
| Manfred Schlechter | Management | 0 companies |
| Kim Madsen | Chairman | 0 companies |