| Revenue | — | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK 392 | +101% |
| Total assets | DKK 109K | -66% |
| Equity | DKK 101K | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 528 | 624 | 558 | 383 | 453 | 450 | 450 | 150 | 0 | 0 | 0 | 0 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 394 | 486 | 407 | 257 | 318 | 322 | 294 | -23 | -40 | -33 | -11 | 0 | 0 |
| Depreciation & amort. | -172 | -172 | -172 | -74 | -4 | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 221 | 314 | 235 | 183 | 314 | 319 | 290 | -23 | -40 | -33 | -11 | 0 | 0 |
| Net financials | -244 | -212 | -209 | -159 | -144 | -127 | -125 | -99 | -2 | 20 | 28 | -30 | 0 |
| Profit before tax | -22 | 101 | 26 | 24 | 170 | 191 | 164 | 1.844 | -42 | -13 | 17 | -30 | 0 |
| Tax | -0 | 20 | -7 | 0 | -0 | -0 | 3 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -22 | 81 | 30 | 24 | 170 | 191 | 162 | 1.844 | -42 | -13 | 17 | -30 | 0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.265 | 9.069 | 3.563 | 3.728 | 3.740 | 3.707 | 3.668 | 769 | 608 | 339 | 323 | 321 | 109 |
| Equity | 69 | 149 | 179 | 203 | 373 | 564 | 726 | 570 | 528 | 263 | 281 | 101 | 101 |
| Long-term debt | 2.608 | 7.947 | 2.390 | 2.224 | 2.097 | 1.953 | 1.807 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.588 | 973 | 994 | 1.301 | 1.270 | 1.189 | 1.135 | 199 | 80 | 75 | 43 | 220 | 7 |
| Total debt | 9.197 | 8.919 | 3.384 | 3.525 | 3.367 | 3.143 | 2.942 | 199 | 80 | 75 | 43 | 220 | 7 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2008 | — | — |
AP Audit | Audit | 2008 | — | — |
FM Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN KALTOFT HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
GIUSY HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kaltoft | Management | 0 companies |
| Arne Peter Møller | Audit | 0 companies |
| Fabbio Mazzon | Management | 0 companies |