| Revenue | DKK 474K | +12% |
| EBITDA | DKK 69K | +103% |
| Net profit | DKK -97K | +95% |
| Total assets | DKK 15M | +8% |
| Equity | DKK 7,9M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -21 | 74 | 400 | 85 | 3.530 | 629 | 919 | 490 | 772 | 559 | 423 | 474 |
| Staff expenses | -0 | -0 | -19 | -36 | -35 | -37 | -136 | -244 | -348 | -273 | -317 | -1 | -0 |
| EBITDA | — | -21 | 55 | 364 | 49 | 3.567 | 445 | 675 | 1.320 | 1.951 | -671 | -2.560 | 69 |
| Depreciation & amort. | -0 | -33 | -23 | -78 | -53 | -19 | -4 | -0 | -8 | -0 | -0 | -0 | -0 |
| EBIT | — | -54 | 32 | 285 | -3 | 3.547 | 440 | 675 | 1.312 | 1.951 | -671 | -2.560 | 69 |
| Net financials | 0 | -101 | -147 | -126 | -117 | -85 | -166 | -139 | 1.196 | 1.386 | -606 | -1.275 | -552 |
| Profit before tax | — | -155 | -68 | 159 | -120 | 3.462 | 275 | 536 | 1.216 | 1.884 | -829 | -2.728 | -97 |
| Tax | -0 | -0 | 23 | -113 | 34 | 665 | 37 | 57 | 430 | 432 | -125 | -708 | 1 |
| Net profit | — | -155 | -92 | 272 | -154 | 2.797 | 238 | 480 | 785 | 1.453 | -704 | -2.020 | -97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.543 | 1.429 | 5.403 | 6.080 | 9.931 | 14.559 | 14.855 | 15.248 | 16.543 | 18.589 | 17.593 | 13.832 | 14.997 |
| Equity | -477 | -632 | -696 | 1.276 | 4.988 | 7.733 | 7.971 | 8.451 | 9.236 | 10.689 | 9.984 | 7.965 | 7.868 |
| Long-term debt | 1.789 | 1.821 | 3.449 | 3.577 | 3.798 | 4.807 | 4.868 | 4.306 | 4.291 | 3.989 | 3.636 | 2.965 | 2.793 |
| Short-term debt | 232 | 239 | 2.651 | 1.227 | 331 | 622 | 607 | 1.074 | 1.199 | 1.755 | 1.949 | 1.793 | 3.290 |
| Total debt | 2.020 | 2.061 | 6.100 | 4.804 | 4.129 | 5.428 | 5.475 | 5.380 | 5.490 | 5.744 | 5.585 | 4.758 | 6.083 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2012 | — | — |
MK Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MINOPTIKER ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Sophus Rune Severin | Management | 0 companies |
| Morten Krogsgaard-Hansen | Management | 0 companies |