| Revenue | DKK 22K | +69% |
| EBITDA | DKK 4K | +33% |
| Net profit | DKK 9K | +268% |
| Total assets | DKK 303K | +2% |
| Equity | DKK 37K | +32% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32 | 98 | -34 | -3 | -0 | 20 | 0 | 218 | 631 | 199 | 4 | 13 | 22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -125 | -25 | -0 | -0 |
| EBITDA | 32 | 98 | -34 | -3 | -0 | 34 | 0 | 87 | 119 | 26 | -75 | 3 | 4 |
| Depreciation & amort. | -12 | -12 | -9 | -0 | -7 | 7 | -0 | -3 | -19 | -20 | -64 | -1 | -0 |
| EBIT | 20 | 86 | -43 | -3 | -7 | 27 | 0 | 85 | 100 | 6 | -139 | 2 | 4 |
| Net financials | -6 | -2 | -0 | -0 | -0 | 0 | 0 | -0 | -1 | -2 | -71 | 0 | 6 |
| Profit before tax | 14 | 84 | -44 | -3 | -7 | 27 | 0 | 84 | 99 | 4 | -211 | 2 | 10 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 20 | 1 | -20 | -0 | 1 |
| Net profit | 14 | 84 | -44 | -3 | -7 | 27 | 0 | 84 | 79 | 4 | -190 | 2 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 234 | 254 | 179 | 176 | 162 | 152 | 143 | 260 | 545 | 447 | 165 | 297 | 303 |
| Equity | -8 | 76 | 33 | 30 | 22 | 50 | 50 | 134 | 213 | 216 | 26 | 28 | 37 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 242 | 177 | 147 | 146 | 140 | 102 | 94 | 126 | 332 | 231 | 139 | 269 | 265 |
| Total debt | 242 | 177 | 147 | 146 | 140 | 102 | 94 | 126 | 332 | 231 | 139 | 269 | 265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Audit | Audit | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Nygaard | Audit | 0 companies |
| Jens Peter Juul | Chairman | 0 companies |
| Rene Toftbjerglund Laursen | Board of Directors | 0 companies |
| Claus Nygaard-Pedersen | Board of Directors | 0 companies |