| Revenue | DKK -5K | -115% |
| EBITDA | DKK -124K | -65% |
| Net profit | DKK -292K | -19% |
| Total assets | DKK 1,8M | -9% |
| Equity | DKK 1,3M | -18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 80 | 43 | 117 | 101 | 45 | 122 | 74 | 51 | 479 | 378 | 90 | 33 | -5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 12 | -54 | 96 | -20 | -54 | -10 | -26 | -82 | 275 | 248 | -59 | -75 | -124 |
| Depreciation & amort. | -163 | -166 | -166 | -166 | -166 | -166 | -166 | -168 | -168 | -168 | -3 | -171 | -168 |
| EBIT | -150 | -220 | -70 | -186 | -220 | -176 | -192 | -250 | 107 | 79 | -62 | -245 | -292 |
| Net financials | 0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | -20 | -4 | -1 | 0 | 0 |
| Profit before tax | -150 | -220 | -70 | -186 | -220 | -176 | -192 | -250 | 86 | 75 | -63 | -245 | -292 |
| Tax | 337 | -31 | -6 | -77 | -49 | -36 | -36 | -37 | -28 | -11 | -0 | -0 | -0 |
| Net profit | -487 | -189 | -64 | -109 | -171 | -139 | -155 | -213 | 114 | 86 | -63 | -245 | -292 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.749 | 1.517 | 1.420 | 1.259 | 1.088 | 950 | 855 | 565 | 868 | 721 | 470 | 1.980 | 1.799 |
| Equity | 1.099 | 911 | 846 | 737 | 567 | 427 | 272 | 59 | 174 | 260 | 197 | 1.631 | 1.340 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 337 | 326 | 298 | 323 | 372 | 409 | 507 | 466 | 683 | 461 | 273 | 349 | 460 |
| Total debt | 337 | 326 | 298 | 323 | 372 | 409 | 507 | 466 | 683 | 461 | 273 | 349 | 460 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2005 | — | — |
SG Audit | Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Michelle Beauvais | Management | 0 companies |
| Steen Gylling | Audit | 0 companies |
| Anastassia Annita Isabella Phaure | Board of Directors | 0 companies |
| Michel Jules André Kjertmann Beauvais | Board of Directors | 0 companies |