| Revenue | DKK 0 | — |
| EBITDA | DKK -2,4M | +5% |
| Net profit | DKK -1,7M | +78% |
| Total assets | DKK 596,3M | +1% |
| Equity | DKK 175,5M | -1% |
| Employees | 2 | — |
| Item | 2010 | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -194 | -414 | -555 | -116 | — | -206 | -316 | -282 | -55 | 204 | 160 | 142 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -12 | -0 | -0 | -0 | -0 | -0 | -1.618 | -1.399 | -1.904 | -1.889 | -2.457 |
| EBITDA | — | -188 | -414 | -555 | -129 | -1.689 | -206 | -316 | -282 | -55 | -2.881 | -3.399 | -4.455 | -2.531 | -2.416 |
| Depreciation & amort. | -0 | -0 | -3 | -9 | -22 | -0 | -24 | -23 | -20 | -5 | -15 | -16 | -263 | -801 | -761 |
| EBIT | — | -188 | -417 | -564 | -151 | -1.689 | -230 | -339 | -302 | -59 | -2.895 | -3.414 | -4.718 | -3.332 | -3.178 |
| Net financials | 0 | -58 | -20.210 | 29.651 | -2.066 | 0 | -3.889 | 13.823 | -2.818 | 1.590 | -1.481 | 22.377 | 7.628 | -6.154 | -739 |
| Profit before tax | — | -245 | -20.627 | 29.087 | -2.217 | -1.689 | -4.119 | 13.484 | -3.120 | 1.531 | -4.377 | 18.962 | 2.910 | -9.486 | -3.917 |
| Tax | -0 | -110 | 413 | 1.926 | -717 | -0 | -483 | -795 | -919 | -328 | -837 | -1.160 | -1.434 | -2.032 | -2.250 |
| Net profit | — | -136 | -21.040 | 27.161 | -1.500 | -1.689 | -3.636 | 14.279 | -2.200 | 1.859 | -3.539 | 20.123 | 4.344 | -7.453 | -1.667 |
| Item | 2010 | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 218.410 | 174.450 | 261.780 | 283.664 | 230.531 | 338.391 | 355.793 | 394.957 | 511.601 | 587.351 | 603.499 | 594.691 | 591.009 | 596.348 |
| Equity | — | 124.919 | 98.879 | 211.040 | 209.540 | 210.000 | 204.215 | 218.494 | 207.668 | 209.527 | 205.987 | 180.264 | 184.608 | 177.154 | 175.487 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147 | 0 | 19.698 | 9.035 | 8.445 |
| Short-term debt | 0 | 93.491 | 75.569 | 50.739 | 74.116 | 0 | 134.169 | 137.296 | 187.289 | 302.075 | 381.216 | 423.235 | 390.385 | 404.820 | 412.223 |
| Total debt | 0 | 93.491 | 75.569 | 50.739 | 74.116 | 0 | 134.169 | 137.296 | 187.289 | 302.075 | 381.363 | 423.235 | 410.083 | 413.855 | 420.668 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2009 | — | — |
WT Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARSK ApS | Company | 33.3% | 50.0% | 2013 |
DROT ApS | Company | 33.3% | 50.0% | 2013 |
KARTAGO DEVELOPMENT ApS | Company | 15.0% | 0.0% | 2013 |
KARTAGO PROPERTY ApS | Company | 5.0% | 0.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Hansen | Management | 0 companies |
| Walther Thygesen | Management | 0 companies |
| Jutta Steinert | Board of Directors | 0 companies |
| Hans Thygesen | Chairman | 0 companies |
| Alexander Thygesen | Board of Directors | 0 companies |
| Peter Kureer | Board of Directors | 0 companies |