| Revenue | DKK 387K | -236% |
| EBITDA | DKK 387K | +236% |
| Net profit | DKK 153K | +165% |
| Total assets | DKK 780K | -26% |
| Equity | DKK -525K | +23% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | 16 | 3.983 | 1.128 | 34 | 227 | 68 | 217 | -3.908 | -284 | 387 |
| Staff expenses | -49 | -75 | -30 | -176 | -65 | -0 | -5 | -0 | -0 | -0 | -0 |
| EBITDA | -49 | -59 | -1.487 | 952 | -31 | 227 | 63 | 217 | -3.908 | -284 | 387 |
| Depreciation & amort. | -0 | -0 | -0 | -35 | -35 | -35 | -35 | -35 | -135 | -10 | -10 |
| EBIT | -49 | -59 | -1.487 | 918 | -66 | 192 | 28 | 182 | -4.043 | -294 | 377 |
| Net financials | 1 | 580 | 5.555 | 75 | 101 | -3 | 51 | -27 | 8 | -5 | -38 |
| Profit before tax | -49 | 521 | 4.068 | 993 | 35 | 189 | 79 | 155 | -4.035 | -299 | 339 |
| Tax | -0 | 90 | -0 | -0 | -74 | 56 | 34 | 51 | -877 | -63 | 187 |
| Net profit | -49 | 431 | 4.068 | 993 | 108 | 133 | 45 | 104 | -3.158 | -236 | 153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 161 | 685 | 4.907 | 5.749 | 6.037 | 3.667 | 15.252 | 4.031 | 1.049 | 1.051 | 780 |
| Equity | 155 | 586 | 4.654 | 5.647 | 5.756 | 2.567 | 2.612 | 2.716 | -442 | -678 | -525 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 99 | 253 | 102 | 281 | 1.100 | 12.634 | 1.297 | 1.491 | 1.728 | 1.305 |
| Total debt | 6 | 99 | 253 | 102 | 281 | 1.100 | 12.634 | 1.297 | 1.491 | 1.728 | 1.305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2010 | — | — |
PA Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GMG ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Staael | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |