| Revenue | DKK -83K | -97% |
| EBITDA | DKK -83K | +97% |
| Net profit | DKK -110K | +96% |
| Total assets | DKK 10K | -99% |
| Equity | DKK -2,7M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.334 | 5.205 | 6.590 | -2.346 | -749 | -838 | 697 | -1.755 | -3.078 | -83 |
| Staff expenses | -1.306 | -1.786 | -1.658 | -1.724 | -944 | -879 | -1.896 | -2.074 | -138 | -0 |
| EBITDA | -2.018 | 3.420 | 4.933 | -4.070 | -1.694 | -1.718 | -1.199 | -3.829 | -3.217 | -83 |
| Depreciation & amort. | -5 | -37 | -91 | -23 | -100 | -49 | -91 | -56 | -44 | -45 |
| EBIT | -2.023 | 3.383 | 4.842 | -4.093 | -1.794 | -1.767 | -1.290 | -3.885 | -3.261 | -128 |
| Net financials | -2 | -3 | -3 | 1.810 | -186 | -9 | -69 | -12 | -1 | -1 |
| Profit before tax | -2.021 | 3.379 | 4.838 | -2.282 | -1.980 | -1.776 | -1.359 | -3.897 | -3.261 | -128 |
| Tax | -503 | 812 | 1.086 | -1.034 | -430 | -313 | -274 | -855 | -717 | -18 |
| Net profit | -1.517 | 2.567 | 3.752 | -1.249 | -1.550 | -1.463 | -1.085 | -3.043 | -2.544 | -110 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.204 | 10.686 | 17.076 | 22.055 | 12.807 | 9.649 | 9.933 | 5.820 | 948 | 10 |
| Equity | 2.017 | 4.585 | 8.337 | 7.088 | 5.539 | 4.075 | 2.968 | -75 | -2.619 | -2.730 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -8.683 | 4.786 | 6.337 | 13.599 | 7.025 | 5.571 | 6.965 | 5.896 | 3.568 | 2.740 |
| Total debt | -8.683 | 4.786 | 6.337 | 13.599 | 7.025 | 5.571 | 6.965 | 5.896 | 3.568 | 2.740 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
GK Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
SH Management | Management | 2013 | — | — |
MK Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Næsgård Orø ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kousted | Chief Executive Officer | 0 companies |
| Gert Kousted Hansen | Chief Executive Officer | 0 companies |
| Sanne Hilding | Management | 0 companies |
| Mads Kousted Hansen | Management | 0 companies |
| Mie Kousted Milo | Board of Directors | 0 companies |
| Tonny Gert Mejlby | Board of Directors | 0 companies |