| Revenue | DKK 1,3M | +20% |
| EBITDA | DKK 1,3M | +20% |
| Net profit | DKK 609K | +25% |
| Total assets | DKK 20,3M | -2% |
| Equity | DKK 16,6M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.008 | 1.327 | 1.500 | 1.457 | 1.404 | 798 | 1.363 | 667 | 1.967 | 1.367 | 1.363 | 1.050 | 1.264 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.008 | 1.327 | 1.500 | 1.457 | 1.404 | 798 | 1.363 | 667 | 1.967 | 1.367 | 1.363 | 1.050 | 1.264 |
| Depreciation & amort. | 286 | 316 | -375 | -375 | -375 | -375 | -509 | -509 | -509 | -421 | -421 | -421 | -421 |
| EBIT | 722 | 1.012 | 1.125 | 1.082 | 1.029 | 424 | 854 | 158 | 1.458 | 947 | 942 | 629 | 844 |
| Net financials | -984 | -336 | -411 | -316 | -208 | -443 | -619 | -548 | 9.484 | -93 | -49 | -29 | -62 |
| Profit before tax | -262 | 676 | 714 | 766 | 821 | -20 | 235 | -391 | 10.942 | 854 | 893 | 601 | 782 |
| Tax | -65 | 22 | 174 | 179 | 181 | -4 | 52 | -86 | 275 | 190 | 199 | 113 | 173 |
| Net profit | -196 | 654 | 539 | 587 | 640 | -15 | 183 | -305 | 10.666 | 664 | 695 | 487 | 609 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.372 | 18.286 | 17.903 | 27.273 | 26.904 | 29.292 | 28.690 | 28.037 | 25.922 | 21.210 | 20.929 | 20.720 | 20.346 |
| Equity | 2.578 | 3.232 | 3.771 | 4.358 | 4.999 | 4.983 | 5.166 | 4.862 | 15.528 | 16.192 | 16.291 | 16.778 | 16.642 |
| Long-term debt | 0 | 8.087 | 7.826 | 7.578 | 7.293 | 13.614 | 12.607 | 11.609 | 5.565 | 2.508 | 2.233 | 1.989 | 1.746 |
| Short-term debt | 11.661 | 5.880 | 5.202 | 14.217 | 13.479 | 16.375 | 16.071 | 16.308 | 6.429 | 1.359 | 1.257 | 825 | 834 |
| Total debt | 11.661 | 13.967 | 13.028 | 21.795 | 20.772 | 29.990 | 28.678 | 27.917 | 11.995 | 3.867 | 3.490 | 2.815 | 2.580 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2011 | — | — |
MW Founder | Founder | 2008 | — | — |
RK Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 100.0% | 0.0% | 2011 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Marc Hans Klaus Buchholz | Management | 0 companies |
| Mogens Wraa Lygum Bertelsen | Founder | 0 companies |
| Ralph Karl Paul Buchholz | Management | 0 companies |