| Revenue | DKK -610K | +10% |
| EBITDA | DKK -946K | +6% |
| Net profit | DKK -3,3M | +57% |
| Total assets | DKK 24,4M | +22% |
| Equity | DKK 12,5M | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -2.977 | -7.131 | — | — | — | — | — | — | — | — | -471 | -553 | -610 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -794 | -1.404 | -2.201 | -713 | -548 | -272 | -511 | -456 | -387 |
| EBITDA | -66 | -2.977 | -7.131 | 1.427 | 2.435 | 13.207 | -363 | -2.583 | -1.147 | 2.574 | -1.035 | -982 | -1.009 | -946 |
| Depreciation & amort. | 10 | -6 | -0 | -0 | -0 | -43 | -57 | -57 | -57 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -75 | -2.983 | -7.131 | 1.427 | 2.435 | 13.165 | -420 | -2.640 | -1.204 | 2.574 | -1.035 | -982 | -1.009 | -946 |
| Net financials | 23.876 | -2.753 | -7.031 | 1.667 | 2.638 | 14.748 | 1.503 | 998 | 362 | -512 | 3.185 | -717 | -6.583 | -2.341 |
| Profit before tax | 23.801 | -2.940 | -7.170 | 1.517 | 2.558 | 13.351 | 52 | -1.926 | -1.284 | -1.803 | 2.149 | -1.699 | -7.592 | -3.287 |
| Tax | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 23.801 | -2.940 | -7.170 | 1.517 | 2.558 | 13.351 | 52 | -1.926 | -1.284 | -1.803 | 2.149 | -1.699 | -7.592 | -3.287 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.759 | 30.064 | 20.133 | 19.982 | 22.594 | 35.991 | 37.565 | 35.016 | 31.646 | 26.564 | 28.418 | 25.222 | 19.983 | 24.441 |
| Equity | 28.711 | 25.674 | 18.423 | 19.940 | 22.498 | 35.747 | 35.693 | 33.607 | 31.323 | 26.420 | 28.070 | 24.371 | 15.779 | 12.492 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.865 | 8.326 |
| Short-term debt | 48 | 4.389 | 1.710 | 42 | 97 | 244 | 1.872 | 1.410 | 323 | 144 | 349 | 851 | 2.339 | 3.623 |
| Total debt | 48 | 4.389 | 1.710 | 42 | 97 | 244 | 1.872 | 1.410 | 323 | 144 | 349 | 851 | 4.204 | 11.949 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INVESTERINGSSELSKABET HEIN ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nielsen | Management | 0 companies |