| Revenue | DKK -6,4M | +794% |
| EBITDA | DKK 1,4M | -19% |
| Net profit | DKK -6,8M | -702% |
| Total assets | DKK 25,5M | -24% |
| Equity | DKK 12,2M | -36% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.901 | 3.087 | 2.751 | 2.915 | 1.791 | 1.536 | 46 | 2.270 | -2.929 | 2.776 | 2.004 | -711 | -6.356 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 773 | 3.436 | -3.057 | -147 | 1.791 | 1.536 | 46 | 2.270 | -2.929 | 2.776 | 2.004 | 1.789 | 1.444 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 773 | 3.436 | -3.057 | -147 | 1.791 | 1.536 | 46 | 2.270 | -2.929 | 2.776 | 2.004 | 1.789 | 1.444 |
| Net financials | -2.747 | -2.101 | -2.590 | -1.395 | -1.182 | -1.075 | 1.393 | -462 | -192 | 61 | -154 | -2.639 | -8.267 |
| Profit before tax | -1.974 | 1.335 | -5.646 | -1.542 | 609 | 462 | 1.438 | 1.808 | -3.121 | 2.836 | 1.849 | -851 | -6.824 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.974 | 1.335 | -5.646 | -1.542 | 609 | 462 | 1.438 | 1.808 | -3.121 | 2.836 | 1.849 | -851 | -6.824 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.760 | 50.026 | 43.550 | 41.036 | 41.287 | 40.900 | 41.988 | 42.460 | 37.298 | 37.159 | 36.358 | 33.560 | 25.523 |
| Equity | 7.499 | 11.127 | 6.713 | 6.606 | 8.835 | 9.297 | 20.864 | 22.672 | 18.546 | 19.948 | 20.397 | 19.047 | 12.223 |
| Long-term debt | 38.359 | 37.052 | 34.105 | 31.482 | 28.872 | 20.227 | 19.158 | 17.934 | 16.662 | 15.445 | 14.180 | 12.958 | 11.877 |
| Short-term debt | 3.902 | 1.848 | 2.732 | 2.948 | 3.580 | 11.376 | 1.966 | 1.854 | 2.090 | 1.766 | 1.780 | 1.555 | 1.423 |
| Total debt | 42.261 | 38.900 | 36.837 | 34.430 | 32.452 | 31.603 | 21.124 | 19.788 | 18.752 | 17.211 | 15.961 | 14.513 | 13.299 |
| 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 | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2016 | |
| Individual | 15.0% | 15.0% | 2016 | |
| Individual | 15.0% | 15.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kaa Andersen | Unofficial title | 0 companies |
| Claus Rene Klostermann | Board of Directors | 0 companies |
| Knud Erik Andreasen | Board of Directors | 0 companies |
| Kurt Kim Petersen | Board of Directors | 0 companies |