| Revenue | DKK 220K | -136% |
| EBITDA | DKK 220K | +136% |
| Net profit | DKK 276K | +132% |
| Total assets | DKK 2M | -32% |
| Equity | DKK -7,4M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -271 | -240 | -448 | -187 | -606 | 220 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 84 | -240 | -448 | -187 | -606 | 220 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 84 | -240 | -448 | -187 | -606 | 220 |
| Net financials | -439 | -477 | -497 | -493 | -358 | -341 |
| Profit before tax | -355 | -716 | -945 | -680 | -964 | -122 |
| Tax | 178 | -179 | -232 | -360 | -111 | -398 |
| Net profit | -533 | -537 | -714 | -321 | -854 | 276 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 4.989 | 5.226 | 5.277 | 3.745 | 2.991 | 2.019 |
| Equity | -5.233 | -5.771 | -6.484 | -6.805 | -7.658 | -7.382 |
| Long-term debt | 7.391 | 8.225 | 8.519 | 9.129 | 9.106 | 9.378 |
| Short-term debt | 2.831 | 2.771 | 3.242 | 1.421 | 1.543 | 23 |
| Total debt | 10.222 | 10.996 | 11.761 | 10.549 | 10.649 | 9.401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Unofficial title | Unofficial title | 2018 | — | — |
OD Management | Management | 2010 | — | — |
KD Audit | Audit | 2004 | — | — |
HE Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.P. HOLDING ApS | Company | 50.0% | 50.0% | 2004 |
REMLOD HOLDING ApS | Company | 33.3% | 33.3% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Deichmann | Unofficial title | 0 companies |
| Otto Dolmer | Management | 0 companies |
| Keld Dupont | Audit | 0 companies |
| Henrik Elstrup Salminen | Management | 0 companies |
| Pia Aagaard Laursen | Board of Directors | 0 companies |
| Vagn Aagaard Hansen | Chairman | 0 companies |
| Marina Aagaard Salminen | Board of Directors | 0 companies |
| Jørgen Bækhøj | Board of Directors | 0 companies |