| Revenue | DKK 945K | +3% |
| EBITDA | DKK 4,6M | +147% |
| Net profit | DKK 4,2M | +171% |
| Total assets | DKK 37,1M | +12% |
| Equity | DKK 17M | +32% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 916 | 958 | 983 | 918 | 945 |
| Staff expenses | -64 | -61 | -68 | -71 | -70 |
| EBITDA | 740 | 4.997 | 1.953 | 1.847 | 4.564 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 740 | 4.997 | 1.953 | 1.847 | 4.564 |
| Net financials | -349 | -303 | -383 | -313 | -404 |
| Profit before tax | 391 | 4.694 | 1.570 | 1.535 | 4.160 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 391 | 4.694 | 1.570 | 1.535 | 4.160 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 26.042 | 30.145 | 31.818 | 33.209 | 37.062 |
| Equity | 5.059 | 9.753 | 11.323 | 12.857 | 17.017 |
| Long-term debt | 20.557 | 19.543 | 19.575 | 18.836 | 0 |
| Short-term debt | 427 | 848 | 921 | 1.516 | 20.044 |
| Total debt | 20.984 | 20.392 | 20.495 | 20.352 | 20.044 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MS Management | Management | 2007 – 2014 |
NA Management | Management | 2014 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2008 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10–14.99% | 10–14.99% | 2007 | |
| Individual | 10–14.99% | 10–14.99% | 2007 | |
| Individual | 5–9.99% | 5–9.99% | 2018 | |
| Individual | 10–14.99% | 10–14.99% | 2007 | |
| Individual | 10–14.99% | 10–14.99% | 2007 | |
| Individual | 5–9.99% | 5–9.99% | 2018 | |
| Company | 20–24.99% | 20–24.99% | 2007 | |
| Individual | 10–14.99% | 10–14.99% | 2007 | |
| Individual | 5–9.99% | 5–9.99% | 2018 | |
| Individual | 10–14.99% | 10–14.99% | 2007 | |
| Company | 10–14.99% | 10–14.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sommer | Management | 0 companies |
| Niels Aage Eriksen | Management | 0 companies |
| Helge Østergaard Jensen | Board of Directors | 0 companies |