| Revenue | DKK -238K | +86% |
| EBITDA | DKK -290K | -127% |
| Net profit | DKK 3M | -68% |
| Total assets | DKK 105,2M | -6% |
| Equity | DKK 10,7M | +39% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -128 | -359 | -275 | -481 | -92 | -167 | -413 | -374 | -502 | -175 | -101 | -128 | -238 |
| Staff expenses | -236 | -315 | -315 | -315 | -315 | -315 | -315 | -315 | -314 | -79 | -0 | -0 | -0 |
| EBITDA | -364 | -674 | -590 | -796 | -407 | -482 | -728 | -689 | -816 | -254 | -101 | -128 | -290 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -364 | -674 | -590 | -796 | -407 | -482 | -728 | -689 | -816 | -254 | -101 | -128 | -290 |
| Net financials | 6.055 | 9.771 | 8.253 | 9.135 | 2.933 | 5.864 | -1.303 | 18.617 | 8.496 | 9.695 | -6.223 | 9.581 | 4.147 |
| Profit before tax | 5.690 | 9.097 | 7.663 | 8.339 | 2.526 | 5.382 | -2.031 | 17.927 | 7.680 | 9.441 | -6.324 | 9.453 | 3.909 |
| Tax | 980 | 1.456 | 1.654 | 1.868 | 453 | 1.430 | -623 | 3.382 | 2.493 | 3.470 | 108 | -27 | 870 |
| Net profit | 4.710 | 7.641 | 6.009 | 6.471 | 2.044 | 3.895 | -1.407 | 13.889 | 5.230 | 5.952 | -6.432 | 9.480 | 2.987 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60.089 | 67.804 | 74.036 | 75.037 | 74.930 | 77.123 | 79.581 | 115.680 | 112.742 | 100.963 | 106.403 | 112.237 | 105.155 |
| Equity | 59.959 | 67.521 | 73.451 | 74.335 | 73.989 | 76.846 | 73.775 | 82.777 | 8.396 | 4.635 | -1.796 | 7.684 | 10.671 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.569 | 14.860 | 15.157 | 15.460 | 15.769 |
| Short-term debt | 130 | 283 | 585 | 702 | 941 | 277 | 5.807 | 32.904 | 89.777 | 81.468 | 93.043 | 89.094 | 78.715 |
| Total debt | 130 | 283 | 585 | 702 | 941 | 277 | 5.807 | 32.904 | 104.346 | 96.328 | 108.200 | 104.553 | 94.484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 0.0% | 2018 | |
| Individual | 20.0% | 0.0% | 2018 | |
| Individual | 20.0% | 0.0% | 2018 | |
| Individual | 20.0% | 0.0% | 2018 | |
Meseta ApS | Company | 0.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Dalgaard Sørensen | Chief Executive Officer | 0 companies |
| Palle Dalgaard Sørensen | Board of Directors | 0 companies |
| Anders Dalgaard Sørensen | Board of Directors | 0 companies |