| Revenue | DKK -42K | -61% |
| EBITDA | DKK -42K | +61% |
| Net profit | DKK 1,5M | +169% |
| Total assets | DKK 59,5M | -1% |
| Equity | DKK 46,6M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 80 | 91 | 0 | -67 | -65 | -19 | -37 | -355 | -60 | -28 | -62 | -106 | -42 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 96 | 144 | -54 | -67 | -65 | -19 | -37 | -355 | -60 | -28 | -62 | -106 | -42 |
| Depreciation & amort. | 31 | 56 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 65 | 88 | -54 | -67 | -65 | -19 | -37 | -355 | -60 | -28 | -62 | -106 | -42 |
| Net financials | -3.060 | 1.225 | 13.285 | 10.765 | -1.942 | -62 | -61 | -64 | -57 | -61 | -53 | 152 | 154 |
| Profit before tax | -1.860 | 1.313 | 13.231 | 10.698 | -2.007 | -81 | -97 | -419 | -117 | -89 | -115 | 45 | 113 |
| Tax | 568 | -577 | -556 | -7 | -161 | -18 | -74 | -181 | -2 | -19 | -25 | -499 | -1.351 |
| Net profit | -2.427 | 1.890 | 13.787 | 10.705 | -1.846 | -63 | -23 | -238 | -115 | -69 | -90 | 544 | 1.464 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.847 | 19.111 | 31.747 | 39.376 | 71.193 | 59.703 | 60.202 | 60.318 | 60.075 | 59.702 | 59.656 | 59.931 | 59.479 |
| Equity | -11.904 | -10.014 | 3.773 | 14.478 | 45.023 | 44.960 | 44.937 | 45.195 | 45.130 | 45.097 | 45.049 | 45.305 | 46.565 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28.858 | 28.136 | 27.974 | 24.898 | 26.169 | 14.743 | 15.266 | 15.123 | 14.945 | 14.604 | 14.607 | 14.626 | 12.914 |
| Total debt | 28.858 | 28.136 | 27.974 | 24.898 | 26.169 | 14.743 | 15.266 | 15.123 | 14.945 | 14.604 | 14.607 | 14.626 | 12.914 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Management | Management | 2006 | — | — |
| Audit | 2006 | — | — | |
MN Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WOSP ApS | Company | 100.0% | 100.0% | 2017 |
MAC-INVEST ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Thaning | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Morten Nielsen | Management | 0 companies |
| Anette Pia Thaning | Board of Directors | 0 companies |
| Sasha Sommer | Board of Directors | 0 companies |
| Barbra Sommer | Chairman | 0 companies |
| Philip Sommer | Board of Directors | 0 companies |