| Revenue | DKK -625K | +17% |
| EBITDA | DKK -2,1M | -5% |
| Net profit | DKK 9,2M | +194% |
| Total assets | DKK 80,8M | +11% |
| Equity | DKK 80,4M | +11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 51 | 62 | 64 | 8 | -70 | -463 | -198 | -525 | -294 | -1.530 | -677 | -532 | -625 |
| Staff expenses | -0 | -0 | -0 | -506 | -471 | -1.182 | -614 | -3.177 | -1.360 | -1.333 | -1.313 | -1.413 | -1.825 |
| EBITDA | 51 | 62 | 64 | -498 | -541 | -1.645 | -812 | -3.702 | -1.654 | -2.863 | -2.877 | -2.036 | -2.131 |
| Depreciation & amort. | -40 | -40 | -40 | -40 | -40 | -40 | -40 | -40 | -40 | -0 | -0 | -9 | -0 |
| EBIT | 12 | 23 | 25 | -537 | -581 | -1.685 | -851 | -3.742 | -1.693 | -2.863 | -2.877 | -2.046 | -2.131 |
| Net financials | 1.441 | 121 | 3.607 | 56.471 | 1.638 | 26.275 | 1.257 | 4.584 | 15 | 3.598 | -1.672 | -7.799 | 11.244 |
| Profit before tax | 1.453 | 143 | 3.631 | 55.934 | 1.057 | 24.591 | 406 | 842 | -1.678 | 100 | -4.549 | -9.845 | 9.113 |
| Tax | -0 | 0 | -15 | -84 | 300 | -54 | -0 | 44 | -0 | -552 | -1.888 | -139 | -56 |
| Net profit | 1.453 | 143 | 3.646 | 56.018 | 757 | 24.644 | 406 | 798 | -1.678 | 652 | -2.661 | -9.705 | 9.170 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.261 | 8.011 | 9.411 | 67.495 | 64.261 | 89.304 | 88.010 | 87.595 | 83.651 | 88.651 | 85.238 | 72.731 | 80.824 |
| Equity | 4.140 | 4.186 | 7.734 | 63.652 | 64.030 | 88.175 | 87.581 | 87.108 | 83.230 | 88.302 | 83.966 | 72.261 | 80.431 |
| Long-term debt | 1.363 | 1.315 | 1.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.758 | 2.510 | 407 | 3.842 | 230 | 1.129 | 429 | 487 | 421 | 349 | 1.272 | 470 | 393 |
| Total debt | 5.121 | 3.825 | 1.677 | 3.842 | 230 | 1.129 | 429 | 487 | 421 | 349 | 1.272 | 470 | 393 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Lund Smidt | Management | 0 companies |