| Revenue | DKK -1,2M | -226% |
| EBITDA | DKK -1,1M | -261% |
| Net profit | DKK -1,6M | -1282% |
| Total assets | DKK 25M | +2% |
| Equity | DKK 10M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 271 | 488 | 394 | 241 | 605 | 758 | 346 | 527 | 648 | 1.056 | 738 | 913 | -1.155 |
| Staff expenses | -35 | -67 | -2 | -2 | -27 | -82 | -2 | -2 | -2 | -3 | -353 | -299 | -81 |
| EBITDA | 1.198 | 391 | 391 | -179 | 650 | 630 | 345 | 873 | 696 | 1.428 | 277 | 677 | -1.091 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -25 | -25 | -0 |
| EBIT | 1.198 | 391 | 391 | -179 | 650 | 630 | 345 | 873 | 696 | 1.428 | 253 | 652 | -1.091 |
| Net financials | -237 | -288 | -278 | -163 | -141 | -135 | -108 | -142 | 3.055 | 2.797 | 2.593 | -713 | -1.016 |
| Profit before tax | 961 | 104 | 114 | -343 | 509 | 495 | 236 | 731 | 3.752 | 4.225 | 2.846 | -61 | -2.107 |
| Tax | 240 | -28 | 26 | -123 | 111 | 91 | 52 | 161 | 116 | 280 | 105 | 57 | -486 |
| Net profit | 721 | 132 | 88 | -220 | 398 | 404 | 184 | 570 | 3.636 | 3.946 | 2.741 | -117 | -1.621 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.233 | 9.268 | 9.304 | 9.361 | 10.056 | 10.235 | 9.504 | 10.149 | 16.882 | 20.372 | 24.242 | 24.563 | 25.041 |
| Equity | 1.058 | 1.211 | 1.237 | 978 | 1.182 | 408 | 486 | 947 | 5.041 | 9.029 | 11.771 | 11.653 | 10.032 |
| Long-term debt | 6.518 | 6.234 | 6.382 | 6.408 | 6.371 | 6.134 | 7.514 | 7.697 | 10.430 | 9.486 | 10.647 | 11.450 | 13.165 |
| Short-term debt | 1.280 | 1.449 | 1.274 | 1.671 | 2.089 | 3.189 | 947 | 786 | 652 | 1.002 | 975 | 581 | 931 |
| Total debt | 7.797 | 7.683 | 7.656 | 8.080 | 8.460 | 9.323 | 8.461 | 8.483 | 11.082 | 10.488 | 11.622 | 12.031 | 14.095 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2007 | — | — |
PA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Morten Holst Aaen Holding A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Holst Aaen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |