| Revenue | DKK 21,1M | +4% |
| EBITDA | DKK 20,4M | +5% |
| Net profit | DKK 1,6M | +403% |
| Total assets | DKK 84,2M | -14% |
| Equity | DKK 7,9M | +21% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 15.326 | 17.801 | 11.875 | 20.175 | 21.073 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 15.248 | 17.801 | 11.875 | 19.403 | 20.396 |
| Depreciation & amort. | -18.900 | -18.124 | -18.599 | -16.228 | -16.803 |
| EBIT | -3.652 | -323 | -6.725 | 3.175 | 3.594 |
| Net financials | -5.789 | -2.489 | -3.601 | -3.642 | -1.770 |
| Profit before tax | -9.441 | -2.812 | -10.325 | -466 | 1.823 |
| Tax | -1.622 | -832 | -2.177 | 46 | 271 |
| Net profit | -7.820 | -1.979 | -8.149 | -513 | 1.553 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 159.663 | 146.953 | 125.194 | 97.995 | 84.171 |
| Equity | 17.101 | 15.225 | 6.986 | 6.508 | 7.904 |
| Long-term debt | 66.654 | 55.970 | 34.554 | 19.489 | 7.948 |
| Short-term debt | 64.643 | 65.459 | 73.531 | 61.823 | 59.636 |
| Total debt | 131.297 | 121.429 | 108.085 | 81.312 | 67.584 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MA Chief Executive Officer | Chief Executive Officer | 2018 – 2021 |
FN Management | Management | 2005 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2018 – 2019 | |
| Chairman | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Alfred Schmidt | Chief Executive Officer | 0 companies |
| Frank Nørager | Management | 0 companies |
| Panu Jukka Silvasti | Board of Directors | 0 companies |
| Jani Kristian Liimatainen | Board of Directors | 0 companies |
| Ville Pentti Silvasti | Chairman | 0 companies |