| Revenue | DKK -8K | -3647% |
| EBITDA | DKK -8K | -3647% |
| Net profit | DKK 180K | +541% |
| Total assets | DKK 222K | +1176% |
| Equity | DKK -6,3M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.464 | 804 | 2.548 | 711 | 418 | 301 | 519 | 53 | 7 | 13 | 41 | 0 | -8 |
| Staff expenses | -966 | -567 | -130 | -558 | -183 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 498 | 237 | 1 | -1.100 | 485 | 189 | 519 | 53 | 7 | 13 | 41 | 0 | -8 |
| Depreciation & amort. | -244 | -368 | -138 | -5.341 | 191 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 254 | -131 | -137 | -6.441 | 295 | 189 | 519 | 53 | 7 | 13 | 41 | 0 | -8 |
| Net financials | -254 | -334 | -215 | -300 | -375 | -453 | -502 | -121 | -111 | -97 | -84 | -56 | -31 |
| Profit before tax | 1 | -464 | -351 | -6.741 | -80 | -263 | 16 | -68 | -103 | -84 | -43 | -56 | -39 |
| Tax | 4 | -118 | -93 | -3 | -190 | -331 | -50 | -37 | -21 | -0 | -0 | -15 | -220 |
| Net profit | -4 | -346 | -258 | -6.738 | 110 | 68 | 66 | -31 | -82 | -84 | -43 | -41 | 180 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.300 | 6.133 | 6.619 | 271 | 398 | 524 | 139 | 48 | 21 | 2 | 0 | 17 | 222 |
| Equity | 116 | -230 | 342 | -6.396 | -6.286 | -6.219 | -6.152 | -6.184 | -6.265 | -6.350 | -6.393 | -6.434 | -6.253 |
| Long-term debt | 0 | 0 | 253 | 362 | 293 | 311 | 2.514 | 2.736 | 3.120 | 3.099 | 3.839 | 4.089 | 5.940 |
| Short-term debt | 6.147 | 6.227 | 6.024 | 6.305 | 6.392 | 6.432 | 3.778 | 3.496 | 3.166 | 3.253 | 2.554 | 2.362 | 535 |
| Total debt | 6.147 | 6.227 | 6.277 | 6.667 | 6.685 | 6.743 | 6.292 | 6.232 | 6.287 | 6.352 | 6.393 | 6.451 | 6.475 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2010 | — | — |
MJ Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS DAVIDOFF HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Hartig | Management | 0 companies |
| Mads Jørgen Davidoff | Management | 0 companies |