| Revenue | DKK 158K | -27% |
| EBITDA | DKK 75K | +118% |
| Net profit | DKK 48K | +117% |
| Total assets | DKK 43K | -65% |
| Equity | DKK -1,3M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.940 | 2.857 | 2.678 | 3.122 | 864 | 344 | 214 | 228 | 365 | 574 | 211 | 217 | 158 |
| Staff expenses | -478 | -1.045 | -1.046 | -1.113 | -278 | -2 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 619 | 247 | 584 | 312 | -365 | 152 | 76 | 100 | 58 | 67 | 3 | 35 | 75 |
| Depreciation & amort. | 40 | -40 | -248 | 396 | -40 | -40 | -40 | -40 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 579 | 207 | 336 | -84 | -405 | 112 | 36 | 60 | 58 | 67 | 3 | 35 | 75 |
| Net financials | -96 | -192 | -273 | 743 | -216 | -840 | 535 | -1.008 | -74 | -383 | -25 | -316 | -27 |
| Profit before tax | 483 | 14 | 63 | 659 | -404 | -717 | 571 | -948 | -16 | -316 | -22 | -282 | 48 |
| Tax | 109 | 384 | 501 | 125 | 108 | 6 | 596 | -9 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 374 | -370 | -438 | 534 | -512 | -723 | -25 | -939 | -16 | -316 | -22 | -282 | 48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 918 | 1.931 | 2.092 | 3.549 | 1.619 | 977 | 1.022 | 286 | 248 | 147 | 0 | 121 | 43 |
| Equity | -274 | -394 | -833 | 160 | -352 | -716 | -741 | -1.681 | -1.697 | -2.013 | -1.068 | -1.350 | -1.301 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.192 | 2.172 | 2.924 | 3.389 | 1.971 | 1.694 | 1.755 | 1.967 | 1.945 | 2.160 | 1.068 | 1.470 | 1.344 |
| Total debt | 1.192 | 2.172 | 2.924 | 3.389 | 1.971 | 1.694 | 1.755 | 1.967 | 1.945 | 2.160 | 1.068 | 1.470 | 1.344 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAMILIEN JUNGE HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
FILKON ApS | Company | 33.3% | 33.3% | 2015 |
HERSBØLL HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Alexander Filskov | Chief Executive Officer | 0 companies |
| Mogens Vedel Brun Pedersen | Board of Directors | 0 companies |
| Kristian Kondrup | Board of Directors | 0 companies |
| Poul Erik Brødsgaard | Board of Directors | 0 companies |
| Emil Hersbøll | Board of Directors | 0 companies |
| Morten Junge | Board of Directors | 0 companies |