| Revenue | DKK 3,4M | +0% |
| EBITDA | DKK 1,8M | -2% |
| Net profit | DKK 2,3M | +150% |
| Total assets | DKK 39,1M | +9% |
| Equity | DKK 12,5M | +22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 455 | 1.613 | 2.446 | 1.794 | 1.710 | 1.993 | 1.976 | 1.965 | 3.187 | 3.285 | 3.412 | 3.399 | 3.411 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | -397 | 405 | 12.605 | 1.794 | 1.710 | 1.993 | 1.976 | 1.965 | 7.544 | 4.394 | 1.836 | 1.832 | 1.795 |
| Depreciation & amort. | -0 | -0 | -0 | 5.685 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -397 | 405 | 6.920 | 1.794 | 1.710 | 1.993 | 1.976 | 1.965 | 7.544 | 4.394 | 1.836 | 1.832 | 1.795 |
| Net financials | 0 | -160 | -389 | -518 | -626 | -712 | -617 | -569 | -441 | -399 | -1.242 | -1.809 | -1.741 | -1.760 |
| Profit before tax | 0 | -557 | 16 | 6.403 | 1.168 | 998 | 1.376 | -3.486 | 3.065 | 7.145 | 3.153 | -957 | 1.238 | 2.965 |
| Tax | -0 | -139 | 4 | 1.419 | 258 | 223 | 317 | -1.385 | 1 | 1.368 | 365 | -119 | 296 | 694 |
| Net profit | 0 | -418 | 12 | 4.983 | 910 | 775 | 1.059 | -2.719 | 2.389 | 5.631 | 2.616 | -849 | 902 | 2.256 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 499 | 10.331 | 18.559 | 27.395 | 28.417 | 28.818 | 30.406 | 25.276 | 27.164 | 34.094 | 35.318 | 34.585 | 35.918 | 39.109 |
| Equity | 124 | -294 | -282 | 4.701 | 5.611 | 6.185 | 6.844 | 4.125 | 6.114 | 9.694 | 10.211 | 9.361 | 10.264 | 12.519 |
| Long-term debt | 0 | 8.460 | 17.706 | 20.956 | 19.413 | 19.224 | 19.871 | 18.316 | 18.067 | 19.985 | 19.067 | 19.432 | 19.619 | 19.796 |
| Short-term debt | 375 | 2.158 | 1.128 | 488 | 2.143 | 2.158 | 2.441 | 2.661 | 2.470 | 2.460 | 3.635 | 3.500 | 3.427 | 3.483 |
| Total debt | 375 | 10.618 | 18.834 | 21.443 | 21.556 | 21.382 | 22.312 | 20.977 | 20.537 | 22.445 | 22.702 | 22.932 | 23.047 | 23.280 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2021 | — | — |
LV Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VIKTOR HANSEN HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
MACALPINE HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Marian Antoinette Bernadette MacAlpine | Management | 0 companies |
| Leif Viktor Hansen | Chief Executive Officer | 0 companies |
| Kenneth MacFarlane MacAlpine | Board of Directors | 0 companies |