| Revenue | DKK 6,1M | +2% |
| EBITDA | DKK 1,9M | -5% |
| Net profit | DKK -16,6M | -196% |
| Total assets | DKK 142,7M | -14% |
| Equity | DKK 22,6M | -42% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.791 | 2.844 | 3.324 | 6.019 | 6.130 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 156 | -57 | 592 | 2.042 | 1.937 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 156 | -57 | 592 | 2.042 | 1.937 |
| Net financials | -8.426 | 1.524 | 17.325 | 17.194 | -26.213 |
| Profit before tax | -7.206 | 2.549 | 19.182 | 22.137 | -21.265 |
| Tax | -1.524 | 612 | 4.236 | 4.870 | -4.642 |
| Net profit | -5.682 | 1.937 | 14.946 | 17.267 | -16.623 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 100.749 | 103.264 | 140.181 | 166.088 | 142.742 |
| Equity | 5.033 | 6.970 | 21.916 | 39.184 | 22.561 |
| Long-term debt | 89.284 | 88.199 | 84.898 | 101.894 | 96.937 |
| Short-term debt | 3.277 | 2.015 | 22.100 | 8.792 | 11.634 |
| Total debt | 92.561 | 90.214 | 106.998 | 110.686 | 108.571 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MA Management | Management | 2010 – 2025 |
PI Management | Management | 2006 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2006 – 2010 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2010 – 2022 | |
| Chairman | 2006 – 2010 | |
| Chairman | 2010 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Aagaard | Management | 0 companies |
| Poul Ivan Kjær | Management | 0 companies |
| Karoly Laszlo Nemeth | Board of Directors | 0 companies |
| Søren Bergholt Andersson | Board of Directors | 0 companies |
| Kim René Holck Christiansen | Board of Directors | 0 companies |
| Birgitte Steenstrup Nemeth | Chairman | 0 companies |
| Per Wetke Hallgren | Chairman | 0 companies |