| Revenue | DKK 1,2M | +7% |
| EBITDA | DKK -400K | -187% |
| Net profit | DKK -807K | -519% |
| Total assets | DKK 27,2M | -4% |
| Equity | DKK 8,6M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 225 | 462 | 745 | 916 | 1.187 | 1.303 | 1.709 | 1.566 | 1.649 | 947 | 1.122 | 1.129 | 1.208 |
| Staff expenses | -0 | -0 | -0 | -0 | -242 | -332 | -374 | -288 | -316 | -437 | -375 | -380 | -383 |
| EBITDA | 912 | 470 | 1.325 | 1.277 | 1.949 | 2.535 | 2.775 | 2.801 | 2.108 | 868 | 1.424 | 458 | -400 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 912 | 470 | 1.325 | 1.277 | 1.949 | 2.535 | 2.775 | 2.801 | 2.108 | 868 | 1.424 | 458 | -400 |
| Net financials | -217 | -151 | -255 | 113 | -65 | -1 | 71 | -170 | -491 | -221 | -359 | -631 | -645 |
| Profit before tax | 695 | 319 | 1.070 | 1.390 | 1.885 | 2.533 | 2.846 | 2.631 | 1.617 | 647 | 1.064 | -173 | -1.045 |
| Tax | 203 | 80 | 206 | 244 | 368 | 481 | 492 | 522 | 358 | 101 | 227 | -43 | -238 |
| Net profit | 492 | 239 | 864 | 1.146 | 1.517 | 2.052 | 2.355 | 2.109 | 1.260 | 546 | 837 | -130 | -807 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.371 | 9.364 | 14.001 | 15.213 | 17.412 | 27.112 | 29.462 | 34.756 | 33.426 | 30.285 | 28.631 | 28.399 | 27.207 |
| Equity | — | 971 | 1.835 | 2.982 | 4.444 | 6.448 | 8.835 | 10.585 | 11.108 | 11.004 | 9.841 | 9.411 | 8.604 |
| Long-term debt | 15.543 | 14.988 | 21.681 | 21.325 | 22.598 | 36.930 | 36.460 | 41.035 | 38.953 | 32.704 | 16.141 | 15.972 | 15.722 |
| Short-term debt | 329 | 406 | 630 | 821 | 826 | 1.115 | 1.079 | 2.104 | 1.170 | 1.209 | 785 | 1.222 | 1.363 |
| Total debt | 15.872 | 15.394 | 12.166 | 12.231 | 23.424 | 38.045 | 37.539 | 43.139 | 40.123 | 33.913 | 16.927 | 17.194 | 17.085 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MDN Kapital ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 50.0% | 50.0% | 2012 | |
LUNO Kapital ApS | Company | 50.0% | 50.0% | 2018 |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|