| Revenue | DKK 609K | -82% |
| EBITDA | DKK -500K | +70% |
| Net profit | DKK 230K | +113% |
| Total assets | DKK 27,1M | -28% |
| Equity | DKK 15,3M | +2% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 39.065 | 36.819 | 40.388 | 40.371 | 5.021 | 15.458 | 3.391 | 609 |
| Staff expenses | -3.449 | -3.603 | -4.108 | -4.150 | -4.191 | -5.113 | -5.081 | -411 |
| EBITDA | 8.670 | 2.628 | 3.003 | 2.318 | 830 | 10.345 | -1.689 | -500 |
| Depreciation & amort. | -2.232 | 596 | 611 | 663 | 682 | -293 | -261 | -0 |
| EBIT | 6.438 | 2.032 | 2.392 | 1.654 | 148 | 10.052 | -1.950 | -500 |
| Net financials | 747 | -656 | -399 | -459 | -644 | -376 | -364 | 686 |
| Profit before tax | 5.837 | 1.376 | 1.993 | 1.195 | -496 | 9.676 | -2.314 | 187 |
| Tax | 1.363 | 302 | 603 | 297 | -50 | 2.170 | -501 | -43 |
| Net profit | 4.475 | 1.074 | 1.390 | 898 | -446 | 7.507 | -1.812 | 230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 35.410 | 32.520 | 34.301 | 38.455 | 34.998 | 41.356 | 37.693 | 27.107 |
| Equity | 6.509 | 7.583 | 8.973 | 9.871 | 9.425 | 16.931 | 15.119 | 15.349 |
| Long-term debt | 601 | 302 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28.113 | 24.370 | 24.833 | 27.845 | 24.884 | 23.212 | 21.863 | 11.758 |
| Total debt | 28.714 | 24.672 | 24.833 | 27.845 | 24.884 | 23.212 | 21.863 | 11.758 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARSLUND HOLDING A/S | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Agerskov | Management | 0 companies |
| Annette Friis Agerskov | Board of Directors | 0 companies |
| Karen Munch Agerskov | Chairman | 0 companies |