| Revenue | DKK 0 | — |
| EBITDA | DKK 26K | +184% |
| Net profit | DKK 5,4M | +120% |
| Total assets | DKK 56,7M | +12% |
| Equity | DKK 52,3M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.294 | 1.179 | 1.199 | 1.271 | 1.339 | 1.380 | 1.504 | 1.447 | 1.283 | 1.349 | 0 | 0 | 0 |
| Staff expenses | -2.959 | -1.245 | -1.283 | -1.316 | -0 | -0 | -0 | -0 | -0 | -1.111 | -10 | -0 | -0 |
| EBITDA | 311 | -92 | -110 | -71 | -63 | -271 | 34 | -75 | -13 | 10 | -44 | -32 | 26 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 311 | -92 | -110 | -71 | -63 | -271 | 34 | -75 | -13 | 10 | -44 | -32 | 26 |
| Net financials | 8.925 | 12.508 | 12.595 | 10.874 | 14.142 | 9.723 | 7.255 | 3.296 | 17.328 | 18.987 | 1.859 | 2.436 | 5.376 |
| Profit before tax | 9.236 | 12.416 | 12.485 | 10.802 | 14.079 | 9.452 | 3.593 | 3.221 | 17.314 | 18.998 | 1.815 | 2.405 | 5.403 |
| Tax | 94 | -22 | -24 | -17 | -14 | -684 | -699 | 436 | -179 | -6 | 3 | -49 | 6 |
| Net profit | 9.141 | 12.438 | 12.509 | 10.819 | 14.093 | 10.135 | 4.292 | 2.785 | 17.493 | 19.003 | 1.812 | 2.454 | 5.397 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.235 | 47.420 | 51.608 | 55.172 | 61.803 | 67.793 | 56.132 | 54.345 | 61.967 | 45.801 | 46.931 | 50.593 | 56.674 |
| Equity | 42.499 | 43.034 | 51.267 | 53.862 | 59.987 | 13.948 | 18.209 | 21.039 | 38.453 | 45.548 | 45.396 | 46.862 | 52.259 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 44.400 | 24.800 | 17.233 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.736 | 4.385 | 341 | 1.310 | 1.816 | 9.445 | 13.123 | 16.073 | 23.514 | 253 | 1.534 | 3.731 | 4.415 |
| Total debt | 1.736 | 4.385 | 341 | 1.310 | 1.816 | 53.845 | 37.923 | 33.306 | 23.514 | 253 | 1.534 | 3.731 | 4.415 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Legatum Holding ApS | Company | 100.0% | 100.0% | 2018 |
ALEX GUNDERSEN TOBACCO COMPANY AKTIESELSKAB | Company | 33.3% | 33.3% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ring | Management | 0 companies |
| Mads Ring Damgaard | Board of Directors | 0 companies |
| Jacob Hjortshøj | Chairman | 0 companies |
| Knud Odgaard Pedersen | Board of Directors | 0 companies |
| Peter Lauritz Holmblad | Board of Directors | 0 companies |
| Ole Tolstrup Krogsgaard | Chairman | 0 companies |
| Jørgen Andsbjerg | Board of Directors | 0 companies |
| Eskild Lyngholm | Board of Directors | 0 companies |
| Preben Andersen | Board of Directors | 0 companies |