| Revenue | DKK -121K | -44% |
| EBITDA | DKK -121K | +44% |
| Net profit | DKK 37,1M | +49% |
| Total assets | DKK 215,7M | +18% |
| Equity | DKK 204,4M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -76 | 24 | 6 | -11 | -365 | 5 | -166 | -132 | -129 | -78 | -216 | -109 | -218 | -121 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -76 | 24 | 6 | -11 | -365 | 5 | -166 | -132 | -129 | -78 | -216 | -109 | -218 | -121 |
| Depreciation & amort. | -0 | -0 | -20 | -20 | -20 | -20 | -608 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -76 | 24 | -14 | -30 | -384 | -15 | -774 | -132 | -129 | -78 | -216 | -109 | -218 | -121 |
| Net financials | 2.541 | 3.804 | 11.137 | 27.256 | -8.785 | 6.949 | -4.354 | -2.191 | 8.446 | 16.840 | 9.620 | 17.391 | 31.874 | 47.652 |
| Profit before tax | 2.465 | 3.829 | 11.123 | 27.225 | -9.170 | 6.933 | -2.990 | -2.323 | 8.317 | 16.761 | 9.404 | 17.282 | 31.657 | 47.532 |
| Tax | 192 | 450 | 1.784 | 1.385 | 46 | 1.372 | 1.069 | -457 | 1.668 | 3.808 | 1.992 | 3.759 | 6.777 | 10.465 |
| Net profit | 2.273 | 3.378 | 9.339 | 25.840 | -9.216 | 5.562 | -4.059 | -1.866 | 6.648 | 12.953 | 7.411 | 13.523 | 24.879 | 37.066 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.580 | 49.247 | 58.667 | 82.930 | 117.920 | 122.483 | 111.387 | 108.523 | 115.175 | 137.178 | 138.206 | 153.006 | 182.390 | 215.727 |
| Equity | 46.337 | 48.515 | 56.854 | 81.694 | 116.877 | 121.439 | 111.379 | 108.513 | 115.162 | 128.004 | 135.303 | 148.711 | 176.348 | 204.414 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 243 | 732 | 1.812 | 1.236 | 1.044 | 1.045 | 8 | 9 | 13 | 9.174 | 2.903 | 4.294 | 6.042 | 11.312 |
| Total debt | 243 | 732 | 1.812 | 1.236 | 1.044 | 1.045 | 8 | 9 | 13 | 9.174 | 2.903 | 4.294 | 6.042 | 11.312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
V&V II ApS | Company | 100.0% | 100.0% | 2025 |
Mie & Rex Holding II ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Augustsen | Management | 0 companies |
| Mie Skovbo Augustsen | Board of Directors | 0 companies |
| Mads Rex Skovbo Augustsen | Board of Directors | 0 companies |