| Revenue | DKK 1,2M | -42% |
| EBITDA | DKK 1,2M | -42% |
| Net profit | DKK 629K | -52% |
| Total assets | DKK 8,4M | +11% |
| Equity | DKK 3,9M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 387 | 290 | 522 | 543 | 426 | 548 | 440 | 910 | 938 | 850 | 726 | 2.032 | 1.173 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 328 | 234 | 458 | 543 | 426 | 548 | 440 | 910 | 938 | 850 | 726 | 2.032 | 1.173 |
| Depreciation & amort. | -0 | -0 | -0 | -82 | -111 | -160 | -394 | -405 | -439 | -475 | -452 | -214 | -202 |
| EBIT | 328 | 234 | 458 | 460 | 315 | 388 | 46 | 504 | 498 | 375 | 274 | 1.819 | 970 |
| Net financials | -94 | -75 | -69 | -40 | -46 | -152 | -107 | -97 | -136 | -181 | -136 | -139 | -160 |
| Profit before tax | 234 | 159 | 389 | 420 | 269 | 236 | -60 | 408 | 362 | 194 | 138 | 1.679 | 810 |
| Tax | 57 | 40 | 64 | 81 | 117 | 53 | -12 | 90 | 80 | 42 | 31 | 378 | 181 |
| Net profit | 177 | 120 | 325 | 339 | 153 | 183 | -48 | 318 | 283 | 153 | 108 | 1.301 | 629 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.187 | 4.740 | 6.369 | 7.133 | 5.773 | 7.335 | 6.750 | 6.431 | 9.745 | 8.969 | 7.804 | 7.522 | 8.371 |
| Equity | — | 182 | 507 | 846 | 998 | 1.181 | 1.133 | 1.451 | 1.734 | 1.886 | 1.994 | 3.295 | 3.924 |
| Long-term debt | 4.158 | 3.912 | 3.642 | 3.370 | 2.371 | 7.195 | 6.567 | 5.576 | 7.103 | 5.892 | 5.001 | 1.070 | 919 |
| Short-term debt | 1.984 | 2.529 | 3.952 | 4.499 | 2.228 | 381 | 369 | 617 | 1.993 | 1.106 | 749 | 3.073 | 3.416 |
| Total debt | 6.142 | 6.441 | 5.862 | 6.287 | 4.599 | 7.576 | 6.936 | 6.192 | 9.097 | 6.998 | 5.750 | 4.142 | 4.335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2008 | — | — |
JS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JIM SØGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Pedersen | Management | 0 companies |
| Jim Søgaard | Management | 0 companies |