| Revenue | DKK 49K | +19% |
| EBITDA | DKK 49K | +19% |
| Net profit | DKK 1K | -96% |
| Total assets | DKK 368K | -5% |
| Equity | DKK 225K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | 212 | 44 | 98 | 100 | 50 | 181 | 160 | 96 | 40 | 36 | 41 | 49 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1 | 212 | 44 | 98 | 100 | 50 | 181 | 160 | 96 | 40 | 36 | 41 | 49 |
| Depreciation & amort. | -5 | -25 | -37 | -73 | -93 | -49 | -159 | 154 | -165 | -17 | -28 | -15 | -65 |
| EBIT | -6 | 187 | 7 | 25 | 7 | 2 | 22 | 6 | -69 | 23 | 8 | 26 | -16 |
| Net financials | -7 | -6 | -12 | -12 | -5 | 0 | -4 | 0 | 0 | -1 | -1 | 3 | 10 |
| Profit before tax | -14 | 181 | -5 | 13 | 2 | 2 | 18 | 6 | -69 | 22 | 7 | 30 | -6 |
| Tax | -23 | 42 | -7 | 9 | -3 | -0 | 1 | 2 | -59 | 13 | 37 | 4 | -7 |
| Net profit | 10 | 139 | 3 | 5 | 5 | 3 | 17 | 5 | -10 | 9 | -30 | 26 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 208 | 293 | 411 | 376 | 235 | 533 | 509 | 472 | 401 | 422 | 333 | 388 | 368 |
| Equity | 54 | 193 | 196 | 201 | 206 | 208 | 225 | 230 | 220 | 228 | 199 | 224 | 225 |
| Long-term debt | 0 | 0 | 0 | 9 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 154 | 88 | 211 | 162 | 27 | 325 | 283 | 240 | 181 | 193 | 134 | 164 | 143 |
| Total debt | 154 | 88 | 211 | 171 | 29 | 325 | 283 | 240 | 181 | 193 | 134 | 164 | 143 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
BH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
BS Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Gurskov Eskildsen | Chief Executive Officer | 0 companies |
| Brian Honoré | Chief Executive Officer | 0 companies |
| Brian Steen Brandt Hansen | Management | 0 companies |