| Revenue | DKK 200K | +9% |
| EBITDA | DKK 128K | +31% |
| Net profit | DKK -12K | -109% |
| Total assets | DKK 599K | -19% |
| Equity | DKK 496K | -22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 114 | 64 | 74 | 7 | 13 | 75 | 28 | 45 | 57 | 111 | 235 | 126 | 183 | 200 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 100 | 37 | 31 | -27 | -26 | 32 | -37 | -13 | -16 | 21 | 136 | 41 | 97 | 128 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 100 | 37 | 31 | -27 | -26 | 32 | -37 | -13 | -16 | 21 | 136 | 41 | 97 | 128 |
| Net financials | 318 | 157 | 46 | 1.269 | -184 | 205 | -44 | 53 | 238 | -29 | -44 | 8 | 88 | -136 |
| Profit before tax | 99 | 38 | 35 | 58 | -211 | 250 | -81 | 40 | 223 | -16 | 86 | 49 | 186 | -8 |
| Tax | -25 | -11 | -15 | -15 | -42 | 57 | -15 | 10 | 60 | -1 | 21 | 13 | 48 | 3 |
| Net profit | 393 | 182 | 62 | 1.227 | -168 | 180 | -65 | 30 | 163 | -9 | 71 | 36 | 138 | -12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.299 | 1.100 | 863 | 1.762 | 1.393 | 1.082 | 908 | 841 | 937 | 804 | 756 | 655 | 739 | 599 |
| Equity | 819 | 1.002 | 812 | 1.739 | 1.371 | 1.050 | 885 | 815 | 878 | 756 | 688 | 609 | 632 | 496 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 480 | 99 | 52 | 24 | 22 | 31 | 22 | 26 | 58 | 47 | 68 | 46 | 107 | 103 |
| Total debt | 480 | 99 | 52 | 24 | 22 | 31 | 22 | 26 | 58 | 47 | 68 | 46 | 107 | 103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2024 | — | — |
JP Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michella Thune Meling Pedersen | Management | 0 companies |
| Johnny Per Karleby | Audit | 0 companies |