| Revenue | DKK 5,7M | +103% |
| EBITDA | DKK 89K | +105% |
| Net profit | DKK -410K | +74% |
| Total assets | DKK 2M | -25% |
| Equity | DKK -740K | -124% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 376 | 485 | 711 | 637 | 795 | 2.781 | 5.651 |
| Staff expenses | -0 | -0 | -4 | -18 | -0 | -4.435 | -5.136 |
| EBITDA | 376 | 485 | 706 | 619 | 790 | -1.654 | 89 |
| Depreciation & amort. | 214 | 250 | 315 | 381 | -303 | -348 | -356 |
| EBIT | 162 | 235 | 391 | 239 | 487 | -2.002 | -267 |
| Net financials | -76 | -37 | -49 | -41 | -40 | -56 | -105 |
| Profit before tax | — | 198 | 342 | 197 | 446 | -2.058 | -372 |
| Tax | 15 | 50 | 87 | 51 | 56 | -488 | 38 |
| Net profit | 70 | 149 | 255 | 146 | 391 | -1.570 | -410 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.231 | 1.624 | 1.853 | 2.163 | 2.186 | 2.598 | 1.952 |
| Equity | — | 643 | 898 | 1.044 | 1.240 | -330 | -740 |
| Long-term debt | 815 | 205 | 296 | 256 | 257 | 669 | 779 |
| Short-term debt | 203 | 774 | 659 | 863 | 689 | 2.260 | 1.913 |
| Total debt | 1.019 | 979 | 955 | 1.119 | 946 | 2.928 | 2.693 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2006 | — | — |
JK Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2006 | |
MOM HOLDING ApS | Company | 33.3% | 33.3% | 2006 |
HV BØGVALD HOLDING ApS | Company | 33.3% | 33.3% | 2006 |
| Individual | 0.0% | 0.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Jan Kaae Møllegaard | Management | 0 companies |