| Revenue | DKK -627K | +387% |
| EBITDA | DKK -627K | -387% |
| Net profit | DKK -1,8M | -51% |
| Total assets | DKK 33,2M | +3% |
| Equity | DKK 29,8M | +70% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -409 | 64 | 153 | 105 | -48 | 84 | -92 | -434 | -292 | -515 | 65 | -129 | -627 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -409 | 64 | 153 | 105 | -48 | 84 | -1.543 | -434 | -292 | -515 | 65 | -129 | -627 |
| Depreciation & amort. | -15 | -218 | -143 | -182 | -187 | -201 | -243 | -326 | -469 | -575 | -710 | -1.054 | -1.468 |
| EBIT | -425 | -154 | 10 | -77 | -235 | -117 | -1.786 | -760 | -762 | -1.089 | -645 | -1.182 | -2.094 |
| Net financials | 400 | 330 | 192 | 189 | 115 | 49 | 5 | -33 | -53 | -80 | -110 | -306 | -19 |
| Profit before tax | -25 | 176 | 201 | 112 | -120 | -68 | -1.781 | -793 | -814 | -1.169 | -754 | -1.488 | -2.114 |
| Tax | 235 | 84 | 96 | 77 | 70 | 71 | 13 | -58 | -65 | -116 | 25 | -329 | -362 |
| Net profit | -260 | 92 | 105 | 36 | -190 | -139 | -1.794 | -735 | -750 | -1.053 | -779 | -1.158 | -1.752 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.398 | 26.630 | 26.419 | 26.618 | 27.211 | 26.691 | 27.660 | 26.758 | 25.785 | 25.780 | 28.892 | 32.221 | 33.163 |
| Equity | 23.926 | 24.018 | 24.124 | 24.159 | 23.970 | 23.831 | 22.037 | 21.302 | 20.552 | 19.499 | 18.719 | 17.561 | 29.809 |
| Long-term debt | 2.313 | 2.087 | 1.858 | 1.625 | 1.393 | 1.160 | 928 | 694 | 462 | 231 | 0 | 0 | 0 |
| Short-term debt | 2.121 | 525 | 437 | 834 | 1.849 | 1.700 | 4.695 | 4.763 | 4.735 | 6.016 | 10.113 | 14.545 | 3.207 |
| Total debt | 4.434 | 2.612 | 2.296 | 2.459 | 3.241 | 2.860 | 5.624 | 5.456 | 5.197 | 6.247 | 10.113 | 14.545 | 3.207 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Louisendal Holding A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Møller Hansen | Chief Executive Officer | 0 companies |
| Svend Møller Hansen | Chairman | 0 companies |
| Helle Møller Hansen | Chairman | 0 companies |
| Christian Møller Hansen | Board of Directors | 0 companies |