| Revenue | DKK 476K | -4% |
| EBITDA | DKK 476K | -4% |
| Net profit | DKK -52K | -320% |
| Total assets | DKK 5,6M | -7% |
| Equity | DKK 1,5M | -3% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 518 | 515 | 508 | 497 | 476 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 518 | 515 | 508 | 497 | 476 |
| Depreciation & amort. | -148 | -149 | -345 | -297 | -412 |
| EBIT | 370 | 367 | 163 | 200 | 63 |
| Net financials | -209 | -47 | -116 | -180 | -129 |
| Profit before tax | 161 | 320 | 47 | 20 | -66 |
| Tax | 49 | 95 | 10 | -3 | -14 |
| Net profit | 113 | 224 | 37 | 23 | -52 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.777 | 6.630 | 6.284 | 6.029 | 5.618 |
| Equity | 1.220 | 1.444 | 1.481 | 1.504 | 1.453 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.145 | 4.688 | 4.321 | 4.046 | 3.706 |
| Total debt | 5.145 | 4.688 | 4.321 | 4.046 | 3.706 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MA Chief Executive Officer | Chief Executive Officer | 2018 |
FN Founder | Founder | 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Chairman | 2018 | |
| Former (1) | ||
| Board of Directors | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Alfred Schmidt | Chief Executive Officer | 0 companies |
| Frank Nørager | Founder | 0 companies |
| Panu Jukka Silvasti | Board of Directors | 0 companies |
| Jani Kristian Liimatainen | Board of Directors | 0 companies |
| Ville Pentti Silvasti | Chairman | 0 companies |