| Revenue | DKK 1,1M | -69% |
| EBITDA | DKK 597K | -72% |
| Net profit | DKK 161K | -88% |
| Total assets | DKK 6,9M | +44% |
| Equity | DKK 495K | +48% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 427 | 0 | 2.425 | 1.607 | 590 | 1.732 | 4.459 | 3.479 | 7.348 | 10.986 | 2.481 | 3.630 | 1.140 |
| Staff expenses | -0 | -0 | -246 | -816 | -38 | -0 | -793 | -1.468 | -6.180 | -8.351 | -1.751 | -1.483 | -543 |
| EBITDA | -858 | -281 | 2.079 | 159 | 440 | 1.420 | 2.349 | 1.988 | 1.157 | 2.556 | 726 | 2.147 | 597 |
| Depreciation & amort. | -393 | -229 | -57 | -245 | -313 | -330 | -336 | -327 | -427 | -334 | -350 | -355 | -360 |
| EBIT | -1.252 | -510 | 2.022 | -86 | 127 | 1.090 | 2.013 | 1.660 | 730 | 2.223 | 375 | 1.792 | 237 |
| Net financials | -353 | -356 | -583 | -516 | -450 | -171 | -113 | -57 | -119 | -94 | -61 | -43 | -31 |
| Profit before tax | 1.405 | -866 | 1.439 | -603 | -323 | 920 | 1.899 | 1.604 | 611 | 2.128 | 314 | 1.749 | 206 |
| Tax | 1.505 | -129 | -325 | -43 | 511 | -382 | 426 | 595 | 136 | 472 | 70 | 386 | 46 |
| Net profit | -100 | -737 | 1.764 | -560 | -833 | 1.301 | 1.473 | 1.009 | 475 | 1.656 | 244 | 1.364 | 161 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.053 | 2.319 | 5.648 | 4.979 | 4.494 | 6.806 | 5.511 | 3.451 | 4.409 | 8.026 | 6.032 | 4.788 | 6.879 |
| Equity | -6.823 | -7.559 | -5.795 | -6.355 | -7.188 | -5.887 | -4.413 | -3.405 | -2.930 | -1.274 | -1.029 | 334 | 495 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.875 | 9.878 | 11.444 | 11.334 | 11.682 | 12.693 | 9.924 | 6.427 | 6.927 | 8.839 | 6.431 | 3.867 | 5.818 |
| Total debt | 9.875 | 9.878 | 11.444 | 11.334 | 11.682 | 12.693 | 9.924 | 6.427 | 6.927 | 8.839 | 6.431 | 3.867 | 5.818 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2008 | — | — | |
MN Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EGEHØJ ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Morten Nielsen | Management | 0 companies |
| Barbra Sommer | Board of Directors | 0 companies |
| Ole Sommer | Board of Directors | 0 companies |