| Revenue | DKK 235K | +13% |
| EBITDA | DKK 235K | +13% |
| Net profit | DKK 88K | +51% |
| Total assets | DKK 1,8M | -1% |
| Equity | DKK 1,1M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 229 | 264 | 215 | 194 | 291 | 232 | 151 | 293 | 270 | 209 | 235 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 216 | 264 | 215 | 194 | 291 | 232 | 151 | 293 | 270 | 209 | 235 |
| Depreciation & amort. | -0 | -92 | -92 | -92 | -92 | -92 | -92 | -92 | -92 | -92 | -92 |
| EBIT | 216 | 173 | 124 | 102 | 200 | 141 | 59 | 201 | 178 | 117 | 144 |
| Net financials | 168 | -59 | -46 | -19 | -35 | -13 | -9 | -1 | 12 | -17 | -6 |
| Profit before tax | 383 | 114 | 78 | 83 | 165 | 128 | 50 | 200 | 191 | 100 | 138 |
| Tax | 96 | 51 | 42 | 41 | 56 | 57 | 22 | 64 | 62 | 42 | 51 |
| Net profit | 288 | 62 | 36 | 42 | 108 | 71 | 28 | 136 | 128 | 58 | 88 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.759 | 2.522 | 2.491 | 2.390 | 2.255 | 2.159 | 2.062 | 1.971 | 1.867 | 1.785 | 1.775 |
| Equity | 476 | 385 | 422 | 464 | 572 | 643 | 670 | 806 | 935 | 993 | 1.080 |
| Long-term debt | 1.136 | 902 | 782 | 639 | 509 | 374 | 231 | 82 | 0 | 0 | 0 |
| Short-term debt | 1.147 | 1.235 | 1.287 | 1.288 | 1.174 | 1.142 | 1.161 | 1.083 | 932 | 792 | 695 |
| Total debt | 2.283 | 2.137 | 2.069 | 1.926 | 1.684 | 1.516 | 1.391 | 1.165 | 932 | 792 | 695 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CØ Unofficial title | Unofficial title | 2023 | — | — |
AO Management | Management | 2011 | — | — |
CH Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.L.N. INVEST HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
ALLAN ODGAARD HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Østergaard | Unofficial title | 0 companies |
| Allan Odgaard | Management | 0 companies |
| Claus Harring Boll | Chief Executive Officer | 0 companies |
| Michael Lisbjerg Nordestgaard | Chief Executive Officer | 0 companies |