| Revenue | DKK 194K | +41% |
| EBITDA | DKK 194K | +41% |
| Net profit | DKK 185K | +483% |
| Total assets | DKK 2,3M | +4% |
| Equity | DKK -798K | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -178 | — | 159 | 201 | 188 | 191 | 138 | 166 | 198 | 183 | 129 | 93 | 138 | 194 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -112 | 0 | 159 | 201 | 188 | 191 | 138 | 166 | 198 | 183 | 129 | 93 | 138 | 194 |
| Depreciation & amort. | -33 | -0 | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -33 |
| EBIT | -145 | 0 | 126 | 168 | 155 | 159 | 105 | 134 | 165 | 150 | 96 | 60 | 105 | 162 |
| Net financials | -105 | 0 | -126 | -1.047 | -43 | -67 | -94 | -30 | -71 | -42 | -71 | -69 | -73 | 23 |
| Profit before tax | -78 | 0 | 0 | -879 | 112 | 92 | 12 | 103 | 94 | 108 | 25 | -9 | 32 | 185 |
| Tax | -31 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -46 | 0 | 0 | -879 | 112 | 92 | 12 | 103 | 94 | 108 | 25 | -9 | 32 | 185 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.792 | 0 | 2.876 | 2.438 | 2.431 | 2.412 | 2.352 | 2.352 | 2.344 | 2.360 | 2.288 | 2.245 | 2.248 | 2.338 |
| Equity | 726 | 0 | -671 | -1.550 | -1.439 | -1.347 | -1.335 | -1.232 | -1.139 | -1.031 | -1.006 | -1.015 | -983 | -798 |
| Long-term debt | -2.559 | 0 | 2.575 | 2.570 | 2.576 | 2.513 | 2.407 | 2.286 | 2.166 | 2.044 | 1.924 | 1.832 | 1.717 | 1.597 |
| Short-term debt | -959 | 0 | 972 | 1.418 | 1.293 | 1.246 | 1.281 | 1.299 | 1.316 | 1.347 | 1.370 | 1.428 | 1.515 | 1.540 |
| Total debt | -3.518 | 0 | 3.548 | 3.988 | 3.869 | 3.759 | 3.688 | 3.585 | 3.482 | 3.391 | 3.294 | 3.260 | 3.231 | 3.137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2007 | — | — |
HG Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HG HOLDING AF 1/7 2007 ApS | Company | 50.0% | 50.0% | 2007 |
MALBO-HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Ahle | Management | 0 companies |
| Henrik Gade Holgersen | Management | 0 companies |