| Revenue | DKK -98K | -274% |
| EBITDA | DKK -98K | -274% |
| Net profit | DKK -101K | -276% |
| Total assets | DKK 107K | -52% |
| Equity | DKK 11K | -91% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.240 | 11.485 | 11.613 | 10.991 | 2.663 | -2.462 | 1.700 | 1.027 | -471 | 228 | -59 | -44 | 57 | -98 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10.861 | 11.106 | 11.189 | 9.586 | 2.281 | -35.077 | -3.321 | 1.047 | 2.004 | 228 | -59 | -44 | 57 | -98 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10.861 | 11.106 | 11.189 | 9.586 | 2.281 | -35.077 | -3.321 | 1.047 | 2.004 | 228 | -59 | -44 | 57 | -98 |
| Net financials | -5.078 | -4.738 | -3.436 | -3.700 | -2.574 | -2.095 | -2.523 | -2.783 | -844 | -6 | -3 | 1 | 1 | -2 |
| Profit before tax | 2.248 | 6.368 | 6.961 | 5.886 | -293 | -37.172 | -5.843 | -1.735 | 1.160 | 222 | -62 | -43 | 57 | -101 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.248 | 9.437 | 6.961 | -52.155 | -293 | -37.172 | -5.843 | -1.735 | 1.160 | 222 | -62 | -43 | 57 | -101 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 160.328 | 163.614 | 162.984 | 102.450 | 101.739 | 69.686 | 65.069 | 65.096 | 1.136 | 423 | 363 | 315 | 225 | 107 |
| Equity | 59.694 | 71.006 | 79.959 | 30.050 | 44.359 | 11.166 | 5.304 | 3.741 | 837 | 159 | 97 | 54 | 111 | 11 |
| Long-term debt | 80.512 | 73.069 | 61.700 | 816 | 53.596 | 54.240 | 54.420 | 49.783 | 68 | 68 | 0 | 0 | 0 | 0 |
| Short-term debt | 20.123 | 19.540 | 21.325 | 71.584 | 3.784 | 4.279 | 5.346 | 11.572 | 231 | 196 | 266 | 261 | 113 | 96 |
| Total debt | 100.635 | 92.608 | 83.025 | 72.400 | 57.380 | 58.520 | 59.765 | 61.355 | 298 | 264 | 266 | 261 | 113 | 96 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Unofficial title | Unofficial title | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sato Invest ApS | Company | 20.0% | 20.0% | 2019 |
| Individual | 15.0% | 15.0% | 2018 | |
| Individual | 15.0% | 15.0% | 2013 | |
| Individual | 15.0% | 15.0% | 2018 | |
K/S VANTAA, FINLAND | Company | 10.0% | 10.0% | 2016 |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2008 | |
BASISFINANS A/S | Company | 20.0% | 20.0% | 2010 |
SATO HOLDING A/S | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kaa Andersen | Unofficial title | 0 companies |
| Claus Rene Klostermann | Board of Directors | 0 companies |
| Karsten Sivebæk Knudsen | Board of Directors | 0 companies |
| Knud Erik Andreasen | Board of Directors | 0 companies |
| Michael Gregersen | Board of Directors | 0 companies |
| Mogens Bjerre | Board of Directors | 0 companies |
| Kurt Kim Petersen | Board of Directors | 0 companies |