| Revenue | DKK 1M | +63% |
| EBITDA | DKK 1M | +63% |
| Net profit | DKK 388K | +70% |
| Total assets | DKK 15,9M | +20% |
| Equity | DKK 10,5M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | 68 | 392 | 20 | 193 | 937 | 288 | 445 | 575 | 550 | 542 | 673 | 636 | 1.038 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -28 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | 68 | 392 | 20 | 193 | 937 | 260 | 445 | 575 | 550 | 542 | 673 | 636 | 1.038 |
| Depreciation & amort. | -48 | -48 | -48 | -48 | -78 | -118 | -148 | -213 | -231 | -298 | -260 | -194 | -261 | -417 |
| EBIT | -57 | 20 | 344 | -28 | 115 | 819 | 112 | 232 | 344 | 251 | 283 | 479 | 375 | 620 |
| Net financials | -59 | -87 | -78 | -39 | -90 | -181 | -125 | -144 | -141 | -135 | -227 | -412 | -98 | -165 |
| Profit before tax | -116 | -67 | 265 | -67 | 25 | 638 | -13 | 88 | 203 | 117 | 56 | 67 | 278 | 455 |
| Tax | -28 | -7 | 59 | -15 | 6 | 138 | -9 | 193 | 96 | 80 | 62 | 57 | 50 | 67 |
| Net profit | -88 | -60 | 206 | -52 | 19 | 500 | -4 | -104 | 108 | 37 | -6 | 10 | 228 | 388 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.661 | 2.657 | 2.993 | 3.258 | 5.920 | 8.671 | 8.700 | 9.602 | 9.571 | 9.455 | 11.341 | 11.296 | 13.262 | 15.932 |
| Equity | -108 | -169 | 37 | -15 | 5 | 504 | 500 | 396 | 504 | 540 | 534 | 544 | 10.153 | 10.541 |
| Long-term debt | 1.410 | 1.410 | 1.427 | 1.457 | 1.470 | 1.405 | 1.329 | 1.290 | 1.258 | 1.203 | 1.152 | 1.091 | 1.034 | 644 |
| Short-term debt | 1.360 | 1.416 | 1.528 | 1.816 | 4.445 | 6.762 | 6.871 | 7.915 | 7.809 | 7.712 | 9.655 | 9.660 | 2.075 | 4.747 |
| Total debt | 2.770 | 2.826 | 2.955 | 3.273 | 5.915 | 8.167 | 8.199 | 9.205 | 9.067 | 8.915 | 10.807 | 10.751 | 3.109 | 5.392 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MDM HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Dam Madsen | Chief Executive Officer | 0 companies |