| Revenue | DKK 230K | -182% |
| EBITDA | DKK 230K | +182% |
| Net profit | DKK 81K | +127% |
| Total assets | DKK 560K | -45% |
| Equity | DKK -951K | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 113 | 245 | 524 | 830 | 165 | 475 | -85 | 39 | -199 | -171 | 40 | -280 | 230 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 113 | 245 | 524 | 830 | 165 | 475 | -85 | 39 | -199 | -171 | 40 | -280 | 230 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -147 |
| EBIT | 113 | 245 | 524 | 830 | 165 | 475 | -85 | 39 | -199 | -171 | 40 | -292 | 83 |
| Net financials | -3 | -104 | -38 | 111 | -1.402 | 475 | 29 | 2.017 | -941 | -659 | -34 | -7 | -14 |
| Profit before tax | 109 | 140 | 486 | 941 | -1.237 | 950 | -56 | 2.056 | -1.140 | -830 | 6 | -298 | 69 |
| Tax | 22 | -0 | -22 | 243 | 33 | 137 | -19 | 82 | -99 | -0 | -0 | -0 | -12 |
| Net profit | 87 | 140 | 508 | 698 | -1.270 | 813 | -37 | 1.975 | -1.040 | -830 | 6 | -298 | 81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 625 | 906 | 687 | 1.624 | 565 | 2.367 | 1.372 | 3.742 | 2.705 | 974 | 912 | 1.012 | 560 |
| Equity | -3.095 | -2.955 | -1.279 | -580 | -1.620 | -807 | -844 | 1.130 | 90 | -740 | -734 | -1.033 | -951 |
| Long-term debt | 480 | 480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.240 | 3.381 | 1.966 | 2.081 | 2.107 | 3.059 | 2.121 | 2.468 | 2.615 | 1.713 | 1.646 | 2.045 | 1.511 |
| Total debt | 3.720 | 3.862 | 1.966 | 2.081 | 2.107 | 3.059 | 2.121 | 2.468 | 2.615 | 1.713 | 1.646 | 2.045 | 1.511 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 2006 | — | — |
PA Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mermaid Investment ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erlend Shango Gran | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Charlotte Cordua Gran | Chairman | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Maj Irene Gran | Board of Directors | 0 companies |