| Revenue | DKK -8,5M | -2% |
| EBITDA | DKK -8,5M | +2% |
| Net profit | DKK -6,6M | +4% |
| Total assets | DKK 19,1M | +12% |
| Equity | DKK 620K | -91% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -990 | 8.983 | 10.737 | 1.468 | -1.298 | 12.063 | 1.658 | 1.903 | 44 | -585 | 15.464 | -8.671 | -8.529 |
| Staff expenses | -1.427 | -2.207 | -3.804 | -4.920 | -1.601 | -1.280 | -1.311 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.417 | 6.776 | 6.934 | -3.452 | -2.900 | 10.783 | 347 | 1.903 | -60 | -585 | 15.464 | -8.671 | -8.529 |
| Depreciation & amort. | 111 | 379 | 341 | 544 | -569 | -211 | -115 | -157 | -62 | -0 | -2.687 | -258 | -258 |
| EBIT | -2.528 | 6.397 | 6.592 | -3.996 | -3.468 | 10.572 | 231 | 1.746 | -121 | -585 | 12.777 | -8.929 | -8.787 |
| Net financials | 0 | -20 | -45 | 16 | 48 | 296 | 118 | 6 | 10 | 86 | 442 | 430 | 338 |
| Profit before tax | -2.528 | 6.378 | 6.548 | -3.980 | -3.420 | 10.868 | 349 | 1.753 | -112 | -499 | 13.219 | -8.499 | -8.449 |
| Tax | -627 | 1.611 | 1.619 | -121 | -1.415 | 2.437 | 68 | 108 | -19 | 95 | 2.898 | -1.623 | -1.824 |
| Net profit | -1.901 | 4.766 | 4.929 | -3.859 | -2.005 | 8.431 | 282 | 1.645 | -93 | -595 | 10.321 | -6.875 | -6.625 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.066 | 11.309 | 7.877 | 7.799 | 33.817 | 18.007 | 13.424 | 21.136 | 35.449 | 44.713 | 29.133 | 17.038 | 19.093 |
| Equity | -1.044 | 1.723 | -6 | -3.865 | -5.870 | 2.560 | 2.842 | 4.487 | 4.394 | 3.800 | 14.121 | 7.245 | 620 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.109 | 9.586 | 7.762 | 11.664 | 39.688 | 14.513 | 9.685 | 16.649 | 31.054 | 40.913 | 15.012 | 9.793 | 18.472 |
| Total debt | 6.109 | 9.586 | 7.762 | 11.664 | 39.688 | 14.513 | 9.685 | 16.649 | 31.054 | 40.913 | 15.012 | 9.793 | 18.472 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2017 | — | — |
BB Management | Management | 2010 | — | — |
FK Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DTD HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
MKS 64 HOLDING ApS | Company | 15.0% | 15.0% | 2015 |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Myllerup | Management | 0 companies |
| Brian Barbagallo Nielsen | Management | 0 companies |
| Folkert Koopmans | Management | 0 companies |
| Ernst Ulrik Bayer | Deputy Chairman | 0 companies |
| Mads-Kristian Sørensen | Board of Directors | 0 companies |
| Morten Rosenmejer | Board of Directors | 0 companies |
| Folkert Koopmans | Board of Directors | 0 companies |
| Martin Christian Kruhl | Board of Directors | 0 companies |
| Henrik Puggaard | Chairman | 0 companies |