| Revenue | DKK 2,3M | +9% |
| EBITDA | DKK 290K | -25% |
| Net profit | DKK 97K | -52% |
| Total assets | DKK 3,1M | +29% |
| Equity | DKK 479K | +25% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | 594 | 36 | 108 | -32 | 48 | 55 | -51 | 796 | 1.583 | 1.882 | 1.614 | 2.129 | 2.324 |
| Staff expenses | -0 | -110 | -227 | -1 | -0 | -0 | -0 | -0 | -711 | -1.340 | -1.692 | -1.698 | -1.741 | -2.034 |
| EBITDA | -6 | 484 | -191 | 107 | -32 | 48 | 55 | -51 | 85 | 244 | 190 | -83 | 388 | 290 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -18 | -49 | -79 | -61 |
| EBIT | -6 | 484 | -191 | 107 | -32 | 48 | 55 | -51 | 85 | 244 | 173 | -132 | 309 | 228 |
| Net financials | 17 | -16 | 8 | 3 | -4 | -45 | -34 | -4 | -26 | -63 | -43 | -19 | -84 | -99 |
| Profit before tax | 2 | 468 | -183 | 110 | -37 | 3 | 21 | -55 | 58 | 180 | 129 | -151 | 225 | 129 |
| Tax | 3 | 117 | -45 | 27 | -8 | 1 | 5 | -12 | 13 | 41 | 29 | -0 | 23 | 32 |
| Net profit | -1 | 351 | -138 | 83 | -29 | 1 | 16 | -43 | 46 | 139 | 101 | -151 | 202 | 97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 523 | 1.363 | 737 | 885 | 764 | 1.434 | 1.141 | 717 | 1.088 | 1.390 | 1.753 | 2.174 | 2.387 | 3.082 |
| Equity | 503 | 854 | 716 | 799 | 471 | 472 | 488 | 445 | 90 | 230 | 331 | 180 | 382 | 479 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 0 |
| Short-term debt | 20 | 509 | 21 | 87 | 292 | 962 | 653 | 273 | 998 | 1.083 | 1.422 | 1.994 | 2.005 | 2.603 |
| Total debt | 20 | 509 | 21 | 87 | 292 | 962 | 653 | 273 | 998 | 1.161 | 1.422 | 1.994 | 2.005 | 2.603 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Management | Management | 2008 | — | — |
AM Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAK HOLDING ApS | Company | 90.0% | 90.0% | 2012 |
| Individual | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Hans-Ole Pedersen | Management | 0 companies |
| Allan Makhoul | Management | 0 companies |
| Jørgen Lisby Kjær | Board of Directors | 0 companies |
| Lyn Potter Makhoul | Chairman | 0 companies |
| Ib Østergaard Potter | Chairman | 0 companies |