| Revenue | DKK 967K | -66% |
| EBITDA | DKK 547K | -49% |
| Net profit | DKK 318K | -52% |
| Total assets | DKK 1,9M | +52% |
| Equity | DKK 99K | +133% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.277 | 1.125 | 1.179 | 1.461 | 747 | 1.039 | 1.335 | 5.225 | — | 1.625 | 2.778 | 2.879 | 967 |
| Staff expenses | -1.340 | -964 | -962 | -1.276 | -638 | -1.435 | -1.235 | -1.272 | -0 | -1.733 | -2.218 | -1.800 | -421 |
| EBITDA | 20 | 161 | 217 | 185 | 109 | -396 | 100 | 544 | 267 | -109 | 560 | 1.079 | 547 |
| Depreciation & amort. | -244 | -245 | -293 | -221 | -93 | -112 | -111 | -139 | -206 | -71 | -206 | -206 | -82 |
| EBIT | -224 | -84 | -76 | -36 | 16 | -508 | -11 | 405 | 61 | -180 | 354 | 873 | 465 |
| Net financials | -29 | -26 | -6 | -12 | -16 | -22 | -28 | -86 | -121 | -14 | -4 | 3 | -14 |
| Profit before tax | -253 | -110 | -82 | -48 | -0 | -530 | -40 | 319 | -59 | -195 | 350 | 876 | 451 |
| Tax | 41 | -22 | -17 | -10 | -11 | -142 | -2 | 70 | -11 | -0 | 181 | 208 | 132 |
| Net profit | -294 | -88 | -65 | -39 | 10 | -388 | -37 | 249 | -49 | -195 | 169 | 668 | 318 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.750 | 1.113 | 1.416 | 1.361 | 1.694 | 1.375 | 1.077 | 1.955 | 2.151 | 2.362 | 1.135 | 1.258 | 1.913 |
| Equity | 289 | 201 | 136 | 98 | 108 | -279 | -317 | -68 | -116 | -307 | -476 | -297 | 99 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 792 | 511 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.414 | 887 | 1.273 | 1.264 | 1.586 | 1.655 | 1.394 | 1.388 | 1.756 | 2.669 | 1.611 | 1.555 | 1.744 |
| Total debt | 1.414 | 887 | 1.273 | 1.264 | 1.586 | 1.655 | 1.394 | 2.180 | 2.268 | 2.669 | 1.611 | 1.555 | 1.744 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2025 | — | — |
AK Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Geschwendtner | Management | 0 companies |
| Andreas Kærsgaard Mylin | Unofficial title | 0 companies |