| Revenue | DKK 6K | -107% |
| EBITDA | DKK 6K | +107% |
| Net profit | DKK -116K | +31% |
| Total assets | DKK 3,6M | -12% |
| Equity | DKK -5M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47 | -2.961 | -647 | -56 | -74 | -129 | -45 | 44 | 97 | 106 | 8 | -88 | 6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -1.870 | -647 | -56 | -74 | -129 | -45 | 44 | 97 | 106 | 8 | -88 | 6 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -1.870 | -647 | -56 | -74 | -129 | -45 | 44 | 97 | 106 | 8 | -88 | 6 |
| Net financials | -436 | -93 | -176 | -163 | -159 | -55 | -51 | -48 | -44 | -164 | -100 | -132 | -122 |
| Profit before tax | -441 | -1.963 | -823 | -219 | -233 | -184 | -96 | -4 | 53 | -59 | -92 | -220 | -116 |
| Tax | -110 | -446 | -184 | -17 | -51 | -40 | -21 | 225 | -0 | -63 | -0 | -54 | -0 |
| Net profit | -331 | -1.517 | -639 | -201 | -182 | -143 | -75 | -229 | 53 | 4 | -92 | -167 | -116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.927 | 3.912 | 4.067 | 4.095 | 4.200 | 4.241 | 4.254 | 3.901 | 3.937 | 4.048 | 3.996 | 4.095 | 3.597 |
| Equity | -1.700 | -3.216 | -3.856 | -4.057 | -4.238 | -4.382 | -4.457 | -4.686 | -4.633 | -4.629 | -4.721 | -4.887 | -5.003 |
| Long-term debt | 13.682 | 2.375 | 2.375 | 2.236 | 2.141 | 1.674 | 3.053 | 1.399 | 1.269 | 1.136 | 1.004 | 883 | 516 |
| Short-term debt | 4.945 | 4.754 | 5.548 | 5.917 | 6.297 | 6.949 | 7.184 | 7.188 | 7.301 | 7.540 | 7.712 | 8.100 | 8.085 |
| Total debt | 18.626 | 7.129 | 7.923 | 8.152 | 8.438 | 8.623 | 8.711 | 8.587 | 8.569 | 8.677 | 8.717 | 8.983 | 8.600 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDI ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Willaume Andersen | Management | 0 companies |