| Revenue | DKK 62K | -70% |
| EBITDA | DKK -140K | +25% |
| Net profit | DKK 55K | +107% |
| Total assets | DKK 2,1M | -7% |
| Equity | DKK 2,1M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 223 | 26 | 527 | 643 | 447 | 313 | -31 | 195 | 363 | 110 | 444 | 208 | 62 |
| Staff expenses | -80 | -38 | -30 | -61 | -61 | -100 | -21 | -121 | -352 | -124 | -177 | -396 | -203 |
| EBITDA | 142 | -12 | 497 | 582 | 387 | 213 | -52 | 74 | 11 | -14 | 267 | -188 | -140 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -9 | -14 | -14 | -5 | -0 | -0 | -0 | -0 |
| EBIT | 142 | -12 | 497 | 582 | 387 | 204 | -66 | 61 | 6 | -14 | 267 | -188 | -140 |
| Net financials | -410 | -220 | -18 | -47 | -14 | 1.211 | -1.165 | 1.067 | 438 | 50 | -239 | -635 | 167 |
| Profit before tax | -268 | -232 | 479 | 535 | 372 | 1.415 | -1.230 | 1.128 | 445 | 37 | 28 | -823 | 27 |
| Tax | 20 | 4 | 78 | 131 | 87 | 79 | 1 | -0 | 8 | -3 | 57 | 2 | -29 |
| Net profit | -288 | -236 | 401 | 403 | 285 | 1.336 | -1.231 | 1.128 | 437 | 40 | -29 | -825 | 55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.627 | 1.318 | 1.634 | 2.899 | 2.280 | 3.536 | 1.942 | 2.616 | 2.996 | 2.981 | 3.124 | 2.226 | 2.078 |
| Equity | 1.224 | 918 | 1.320 | 1.623 | 1.626 | 2.847 | 1.499 | 2.507 | 2.864 | 2.903 | 2.875 | 2.050 | 2.055 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 403 | 399 | 314 | 1.276 | 654 | 688 | 443 | 110 | 133 | 78 | 249 | 177 | 23 |
| Total debt | 403 | 399 | 314 | 1.276 | 654 | 688 | 443 | 110 | 133 | 78 | 249 | 177 | 23 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2005 | — | — |
PA Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Karen Mollerup | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Erik Lund Mollerup | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |