| Revenue | DKK 311K | +4% |
| EBITDA | DKK 311K | +4% |
| Net profit | DKK 134K | -18% |
| Total assets | DKK 212K | -65% |
| Equity | DKK -657K | +17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31 | 11 | -46 | 193 | -107 | -174 | 10 | -54 | -20 | -9 | 279 | 279 | 299 | 311 |
| Staff expenses | -41 | -24 | -79 | -45 | -9 | -0 | -0 | -0 | -0 | -0 | -124 | -0 | -0 | -0 |
| EBITDA | 72 | -13 | -125 | 149 | -117 | -174 | 10 | -54 | -20 | -9 | 155 | 279 | 299 | 311 |
| Depreciation & amort. | -28 | -45 | -143 | -143 | -116 | -71 | -32 | -74 | -53 | -42 | -27 | -53 | -22 | -9 |
| EBIT | 43 | -58 | -268 | 6 | -233 | -245 | -22 | -128 | -73 | -50 | 128 | 225 | 276 | 302 |
| Net financials | -15 | -13 | -10 | -17 | -29 | -40 | -48 | -57 | -75 | -78 | -61 | -75 | -66 | -62 |
| Profit before tax | 28 | -71 | -278 | -11 | -262 | -285 | -70 | -185 | -148 | -128 | 67 | 150 | 210 | 240 |
| Tax | 8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -326 | 34 | 46 | 106 |
| Net profit | 20 | -71 | -278 | -11 | -262 | -285 | -70 | -185 | -148 | -128 | 393 | 117 | 164 | 134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 300 | 318 | 407 | 262 | 374 | 309 | 375 | 312 | 206 | 166 | 452 | 371 | 602 | 212 |
| Equity | 100 | -100 | -377 | -388 | -650 | -934 | -1.004 | -1.189 | -1.337 | -1.464 | -1.072 | -955 | -791 | -657 |
| Long-term debt | 70 | 7 | 141 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 126 | 411 | 643 | 585 | 1.024 | 1.243 | 1.379 | 1.501 | 1.542 | 1.631 | 1.524 | 1.325 | 1.393 | 868 |
| Total debt | 197 | 418 | 784 | 650 | 1.024 | 1.243 | 1.379 | 1.501 | 1.542 | 1.631 | 1.524 | 1.325 | 1.393 | 868 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DYBDAL ApS | Company | 90.0% | 90.0% | 2023 |
Weibel Invest ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Dybdal Eriksen | Management | 0 companies |