| Revenue | DKK 458K | -2% |
| EBITDA | DKK 351K | +33% |
| Net profit | DKK 225K | +213% |
| Total assets | DKK 8,3M | +1% |
| Equity | DKK 3,1M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 349 | 166 | 29 | 190 | 270 | 214 | 197 | 258 | 240 | 445 | 459 | 583 | 467 | 458 |
| Staff expenses | -0 | -28 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 349 | 138 | 29 | 190 | 270 | 214 | 197 | 258 | 240 | 3.193 | 459 | 583 | 263 | 351 |
| Depreciation & amort. | 89 | -89 | -85 | -76 | -76 | -77 | -77 | -77 | -94 | -2 | -5 | -5 | -14 | -0 |
| EBIT | 261 | 49 | -56 | 114 | 194 | 137 | 119 | 181 | 146 | 3.190 | 454 | 578 | 249 | 351 |
| Net financials | -161 | -186 | -205 | 829 | -60 | -88 | -75 | -70 | -122 | -125 | -307 | -118 | -184 | -62 |
| Profit before tax | 100 | -137 | -261 | 943 | 134 | 48 | 44 | 111 | 24 | 3.066 | 147 | 459 | 64 | 289 |
| Tax | 25 | -39 | -48 | 213 | 30 | 19 | 10 | 24 | 5 | 675 | 32 | 99 | -8 | 64 |
| Net profit | 74 | -98 | -213 | 730 | 103 | 29 | 35 | 87 | 18 | 2.390 | 115 | 360 | 72 | 225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.415 | 4.395 | 3.378 | 3.264 | 2.818 | 2.717 | 2.610 | 4.194 | 4.127 | 8.345 | 8.364 | 8.458 | 8.239 | 8.330 |
| Equity | 864 | 765 | -210 | 520 | 274 | 203 | 238 | 325 | 343 | 2.584 | 2.399 | 2.759 | 2.831 | 3.056 |
| Long-term debt | 2.009 | 2.009 | 2.009 | 2.331 | 2.224 | 2.258 | 2.110 | 1.989 | 3.333 | 4.033 | 3.965 | 4.091 | 4.178 | 3.934 |
| Short-term debt | 1.284 | 1.400 | 1.579 | 281 | 163 | 91 | 92 | 1.704 | 287 | 924 | 1.164 | 725 | 381 | 475 |
| Total debt | 3.292 | 3.409 | 3.588 | 2.612 | 2.387 | 2.349 | 2.202 | 3.694 | 3.620 | 4.957 | 5.129 | 4.816 | 4.559 | 4.409 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2004 | — | — |
MB Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL BAAD HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michal Raunstrup | Management | 0 companies |
| Michael Baad | Management | 0 companies |