| Revenue | — | — |
| EBITDA | DKK -11K | +8% |
| Net profit | DKK 3,1M | +10% |
| Total assets | DKK 61,4M | -4% |
| Equity | DKK 6,3M | +100% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -13 | -14 | -9 | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -13 | -14 | -9 | -12 | -13 | -11 | -11 | -12 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -13 | -14 | -9 | -12 | -13 | -11 | -11 | -12 | -11 |
| Net financials | 14.169 | 10.751 | 5.739 | 5.043 | 5.696 | 5.270 | 4.688 | 4.131 | 3.746 | 3.982 |
| Profit before tax | 14.159 | 10.738 | 5.725 | 5.034 | 5.684 | 5.257 | 4.677 | 4.120 | 3.734 | 3.971 |
| Tax | 3.647 | 3.079 | 1.087 | 1.165 | 1.194 | 1.229 | 997 | 906 | 886 | 838 |
| Net profit | 10.512 | 7.659 | 4.638 | 3.869 | 4.490 | 4.028 | 3.680 | 3.214 | 2.848 | 3.133 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 237.982 | 185.839 | 115.638 | 119.242 | 123.739 | 127.818 | 111.266 | 114.385 | 64.104 | 61.418 |
| Equity | 234.356 | 179.260 | 64.998 | 68.867 | 73.357 | 77.385 | 61.065 | 64.279 | 3.127 | 6.260 |
| Long-term debt | 0 | 0 | 0 | 49.200 | 49.200 | 49.200 | 49.200 | 49.200 | 49.200 | 0 |
| Short-term debt | 3.626 | 6.579 | 50.640 | 1.175 | 1.182 | 1.233 | 1.001 | 906 | 11.777 | 55.158 |
| Total debt | 3.626 | 6.579 | 50.640 | 50.375 | 50.382 | 50.433 | 50.201 | 50.106 | 60.977 | 55.158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCANDINAVIAN TOBACCO GROUP A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Rørslev Bock | Management | 0 companies |
| Sisse Fjelsted Rasmussen | Chairman | 0 companies |
| Mette Luise Valentin | Board of Directors | 0 companies |
| Niels Jørgen Frederiksen | Chairman | 0 companies |
| Morten Møller Enegaard | Chairman | 0 companies |
| Christian Hother Sørensen | Board of Directors | 0 companies |