| Revenue | DKK 16K | -78% |
| EBITDA | DKK 16K | -78% |
| Net profit | DKK 13K | -78% |
| Total assets | DKK 323K | +15% |
| Equity | DKK 183K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 58 | 240 | 166 | 173 | 68 | 70 | 32 | 46 | 99 | 237 | 23 | -139 | 74 | 16 |
| Staff expenses | -84 | -194 | -122 | -137 | -109 | -81 | -78 | -32 | -32 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | 46 | 44 | 36 | -41 | -11 | -45 | 14 | 66 | 237 | 23 | -139 | 74 | 16 |
| Depreciation & amort. | -13 | -4 | -4 | -4 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -39 | 42 | 40 | 32 | -43 | -11 | -45 | 14 | 66 | 237 | 23 | -139 | 74 | 16 |
| Net financials | -1 | 0 | 0 | 1 | -3 | -3 | -4 | -3 | -3 | -6 | -6 | -2 | 1 | 0 |
| Profit before tax | -40 | 42 | 40 | 32 | -47 | -14 | -49 | 10 | 64 | 232 | 17 | -141 | 75 | 17 |
| Tax | -10 | 11 | 10 | 8 | -10 | -3 | -10 | 3 | 14 | 52 | 9 | -27 | 17 | 4 |
| Net profit | -31 | 31 | 30 | 24 | -37 | -11 | -39 | 8 | 49 | 180 | 8 | -114 | 59 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 124 | 196 | 216 | 262 | 182 | 163 | 111 | 119 | 204 | 536 | 438 | 158 | 280 | 323 |
| Equity | 83 | 114 | 144 | 168 | 132 | 120 | 82 | 90 | 139 | 318 | 327 | 111 | 170 | 183 |
| Long-term debt | 13 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 41 | 82 | 72 | 94 | 51 | 43 | 30 | 29 | 65 | 218 | 112 | 47 | 110 | 140 |
| Total debt | 41 | 82 | 72 | 94 | 51 | 43 | 30 | 29 | 65 | 218 | 112 | 47 | 110 | 140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2023 | — | — |
OG Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANO MAST A/S | Company | 100.0% | 100.0% | 2023 |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jess Lykke Pedersen | Management | 0 companies |
| Ole Gottwald | Management | 0 companies |