| Revenue | DKK 158K | +1% |
| EBITDA | DKK 255K | +63% |
| Net profit | DKK 32K | -67% |
| Total assets | DKK 1,6M | -10% |
| Equity | DKK 1M | +3% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 110 | 153 | 151 | 156 | 158 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 110 | 153 | 151 | 156 | 255 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 48 |
| EBIT | 110 | 153 | 151 | 156 | 206 |
| Net financials | -35 | -33 | -31 | -33 | -30 |
| Profit before tax | 75 | 120 | 120 | 124 | 28 |
| Tax | 16 | 26 | 26 | 27 | -4 |
| Net profit | 58 | 94 | 94 | 97 | 32 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.474 | 1.545 | 1.723 | 1.787 | 1.616 |
| Equity | 699 | 794 | 888 | 984 | 1.017 |
| Long-term debt | 562 | 538 | 653 | 630 | 451 |
| Short-term debt | 104 | 104 | 73 | 64 | 71 |
| Total debt | 666 | 642 | 726 | 694 | 522 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MI Management | Management | 2019 |
| Former (3) | ||
HM Management | Management | 2012 – 2013 |
MM Management | Management | 2013 – 2013 |
PG Management | Management | 2013 – 2019 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Møller Sørensen | Management | 0 companies |
| Morten Mølgaard | Management | 0 companies |
| Peter Guldberg Vase | Management | 0 companies |
| Morten Ib | Management | 0 companies |