| Revenue | DKK -1,3M | -661% |
| EBITDA | DKK -1,3M | -714% |
| Net profit | DKK -1,4M | -150% |
| Total assets | DKK 5M | +41% |
| Equity | DKK 961K | -59% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25 | — | — | 349 | 959 | -285 | -326 | -1.375 | -1.940 | 2.505 | 4.155 | 223 | -1.252 |
| Staff expenses | -113 | -0 | -0 | -24 | -123 | -102 | -96 | -304 | -150 | -475 | -27 | -16 | -18 |
| EBITDA | -88 | 0 | 0 | 325 | 836 | -387 | -422 | -1.678 | -2.106 | 2.021 | 4.061 | 207 | -1.270 |
| Depreciation & amort. | -37 | -0 | -0 | -74 | -78 | -40 | -1.373 | -1.085 | -3.142 | -660 | -425 | -917 | -498 |
| EBIT | -125 | 0 | 0 | 250 | 758 | -427 | -1.795 | -2.764 | -5.248 | 1.361 | 3.636 | -710 | -1.767 |
| Net financials | 0 | 0 | 0 | -14 | -4 | -1 | 0 | -1 | -169 | -8 | -2 | -3 | -2 |
| Profit before tax | -125 | 0 | 0 | 237 | 754 | -428 | -1.795 | -2.764 | -5.417 | 1.353 | 3.633 | -712 | -1.765 |
| Tax | -0 | -0 | -0 | -0 | 102 | -0 | -0 | -0 | -0 | -0 | 532 | -157 | -375 |
| Net profit | -125 | 0 | 0 | 237 | 652 | -428 | -1.795 | -2.764 | -5.417 | 1.353 | 3.101 | -556 | -1.390 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 484 | 0 | 0 | 2.240 | 15.620 | 18.844 | 16.694 | 29.605 | 27.103 | 29.540 | 4.308 | 3.565 | 5.033 |
| Equity | 0 | 0 | 0 | 1.872 | 4.024 | 7.095 | 5.301 | 2.536 | -2.798 | -1.445 | 2.907 | 2.352 | 961 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 484 | 0 | 0 | 368 | 11.596 | 11.749 | 11.393 | 27.069 | 29.900 | 30.984 | 869 | 838 | 4.072 |
| Total debt | 484 | 0 | 0 | 368 | 11.596 | 11.749 | 11.393 | 27.069 | 29.900 | 30.984 | 869 | 838 | 4.072 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2022 | — | — | |
| Deputy Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ACACIA INVEST ApS | Company | 66.7% | 66.7% | 2015 |
PBH 27.021 ApS | Company | 5.0% | 5.0% | 2015 |
QCD HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
Frøken Sofie ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Arthur | Chief Executive Officer | 0 companies |
| Palle Birck Olsen | Chairman | 0 companies |
| Michael Brunsveld | Chairman | 0 companies |
| Peder Lindstrøm Olesen | Chairman | 0 companies |
| Stig Bo Birch | Deputy Chairman | 0 companies |