| Revenue | DKK 4,3M | +613% |
| EBITDA | DKK 4,1M | +2990% |
| Net profit | DKK 3,1M | +1178% |
| Total assets | DKK 4,8M | -10% |
| Equity | DKK 3,4M | +1178% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 363 | 36 | 179 | 178 | 160 | 185 | 219 | 213 | 200 | 454 | 28 | 609 | 4.341 |
| Staff expenses | -366 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -261 |
| EBITDA | -3 | 46 | 179 | 178 | 160 | 185 | 219 | 213 | 200 | 405 | 28 | -141 | 4.080 |
| Depreciation & amort. | -55 | 5 | -41 | -41 | -41 | -41 | -41 | -42 | -42 | -42 | -52 | -67 | -18 |
| EBIT | -58 | 41 | 138 | 137 | 120 | 144 | 179 | 170 | 158 | 363 | -24 | -208 | 4.062 |
| Net financials | -24 | -35 | -124 | -104 | -74 | -78 | -79 | -73 | -73 | -73 | -97 | -163 | -112 |
| Profit before tax | -82 | 6 | 14 | 34 | 46 | 67 | 100 | 97 | 85 | 290 | -121 | -371 | 3.950 |
| Tax | -20 | -0 | 3 | 7 | 10 | 15 | 22 | 21 | 19 | 74 | -42 | -81 | 825 |
| Net profit | -63 | 7 | 11 | 26 | 36 | 52 | 78 | 76 | 66 | 215 | -79 | -290 | 3.125 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 261 | 0 | 2.759 | 2.774 | 2.733 | 2.715 | 2.833 | 2.840 | 2.783 | 3.190 | 4.709 | 5.298 | 4.774 |
| Equity | 17 | 0 | 85 | 112 | 147 | 199 | 277 | 353 | 419 | 634 | 555 | 265 | 3.390 |
| Long-term debt | 131 | 0 | 1.394 | 1.320 | 1.251 | 1.180 | 2.296 | 2.252 | 2.166 | 2.264 | 3.503 | 740 | 882 |
| Short-term debt | 110 | 0 | 1.250 | 1.306 | 1.285 | 1.278 | 176 | 141 | 95 | 177 | 491 | 4.213 | 480 |
| Total debt | 241 | 0 | 2.644 | 2.625 | 2.536 | 2.458 | 2.472 | 2.393 | 2.261 | 2.442 | 3.993 | 4.953 | 1.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2025 | — | — |
KR Management | Management | 2012 | — | — |
CA Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MUNK INVESTMENT ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Munk Andersen | Management | 0 companies |
| Klaus René Iversen | Management | 0 companies |
| Connie Andersen | Management | 0 companies |