| Revenue | DKK -102K | +4% |
| EBITDA | DKK -102K | -4% |
| Net profit | DKK 7,8M | +366% |
| Total assets | DKK 43,9M | +22% |
| Equity | DKK 43,8M | +22% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -107 | -89 | -12 | -98 | -102 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -107 | -89 | -12 | -98 | -102 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -107 | -89 | -12 | -98 | -102 |
| Net financials | 5.887 | 9.125 | -6.908 | -2.815 | 7.860 |
| Profit before tax | 5.780 | 9.036 | -6.920 | -2.913 | 7.758 |
| Tax | -11 | 1 | -0 | -0 | 6 |
| Net profit | 5.791 | 9.035 | -6.920 | -2.913 | 7.752 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 43.888 | 52.700 | 38.843 | 36.090 | 43.878 |
| Equity | 36.699 | 45.713 | 38.793 | 36.038 | 43.821 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.189 | 6.987 | 50 | 52 | 57 |
| Total debt | 7.189 | 6.987 | 50 | 52 | 57 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MA Management | Management | 2017 |
FN Founder | Founder | 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Chairman | 2017 | |
| Former (3) | ||
| Board of Directors | 2007 – 2017 | |
| Chairman | 2007 – 2017 | |
| Board of Directors | 2017 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2017 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2007 | |
| Company | 15–19.99% | 15–19.99% | 2007 | |
| Company | 15–19.99% | 15–19.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Alfred Schmidt | Management | 0 companies |
| Frank Nørager | Founder | 0 companies |
| Poul Oddershede Hedemann | Board of Directors | 0 companies |
| Anette Nørager | Chairman | 0 companies |
| Panu Jukka Silvasti | Board of Directors | 0 companies |
| Jani Kristian Liimatainen | Board of Directors | 0 companies |
| Ville Pentti Silvasti | Chairman | 0 companies |