| Revenue | DKK 359K | -23% |
| EBITDA | DKK 194K | +2% |
| Net profit | DKK 86K | +28% |
| Total assets | DKK 7,3M | +0% |
| Equity | DKK 1,1M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 602 | 486 | 483 | 421 | 427 | 495 | 491 | 464 | 379 | 422 | 499 | 474 | 465 | 359 |
| Staff expenses | -33 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 388 | 301 | 331 | 259 | 295 | 361 | 280 | 289 | 202 | 248 | 204 | 144 | 190 | 194 |
| Depreciation & amort. | -0 | -0 | -212 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 388 | 301 | 119 | 259 | 295 | 361 | 280 | 289 | 202 | 248 | 204 | 144 | 190 | 194 |
| Net financials | -300 | -262 | -249 | -233 | -214 | -195 | -166 | -136 | -109 | -94 | -85 | -96 | -104 | -84 |
| Profit before tax | 88 | 39 | -130 | 27 | 81 | 167 | 114 | 153 | 94 | 154 | 119 | 48 | 86 | 110 |
| Tax | 5 | -0 | -0 | -0 | -0 | -0 | 26 | 34 | 21 | 34 | 26 | 11 | 19 | 24 |
| Net profit | 83 | 39 | -130 | 27 | 81 | 167 | 88 | 119 | 73 | 120 | 93 | 37 | 67 | 86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.262 | 7.373 | 7.329 | 7.337 | 7.275 | 7.270 | 7.242 | 7.273 | 7.215 | 7.227 | 7.260 | 7.258 | 7.253 | 7.250 |
| Equity | 221 | 260 | 131 | 157 | 238 | 405 | 493 | 612 | 686 | 806 | 899 | 936 | 1.003 | 1.089 |
| Long-term debt | 4.634 | 4.372 | 4.319 | 3.717 | 3.421 | 3.106 | 2.768 | 2.409 | 2.232 | 2.298 | 1.953 | 1.647 | 1.310 | 928 |
| Short-term debt | 2.406 | 2.741 | 2.879 | 3.463 | 3.616 | 3.759 | 3.955 | 4.191 | 4.217 | 4.008 | 4.267 | 4.524 | 4.789 | 5.082 |
| Total debt | 7.040 | 7.113 | 7.198 | 7.180 | 7.037 | 6.865 | 6.723 | 6.600 | 6.449 | 6.306 | 6.221 | 6.171 | 6.099 | 6.010 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
TF Management | Management | 2009 | — | — |
PH Management | Management | 2006 | — | — |
SJ Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MJVM HOLDING APS | Company | 33.3% | 33.3% | 2023 |
MFE HOLDING APS | Company | 33.3% | 33.3% | 2023 |
| Individual | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Torben Frøslev | Management | 0 companies |
| Peter Højmark Kullberg | Management | 0 companies |
| Stig Jensen | Management | 0 companies |