| Revenue | DKK 338K | +11% |
| EBITDA | DKK 338K | +11% |
| Net profit | DKK -836K | -13230% |
| Total assets | DKK 1K | -100% |
| Equity | DKK -1,8M | -84% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 351 | -254 | -122 | -200 | -190 | -99 | -105 | -257 | -183 | 72 | -41 | 306 | 338 |
| Staff expenses | -316 | -39 | -645 | -272 | -364 | -203 | -462 | -451 | -82 | -60 | -40 | -1 | -0 |
| EBITDA | 35 | -293 | -767 | -472 | -554 | -302 | -567 | -708 | -265 | 12 | -81 | 305 | 338 |
| Depreciation & amort. | -119 | -146 | -146 | -138 | -106 | -120 | -155 | -132 | -91 | -143 | -105 | -116 | -3.614 |
| EBIT | -84 | -438 | -913 | -610 | -660 | -422 | -722 | -840 | -355 | -132 | -186 | 189 | -3.277 |
| Net financials | -133 | -172 | -129 | -104 | -111 | -37 | -37 | -35 | -22 | -40 | -36 | -183 | 2.440 |
| Profit before tax | -217 | -611 | -1.042 | -714 | -771 | -459 | -760 | -875 | -377 | -172 | -223 | 6 | -836 |
| Tax | -56 | -45 | -80 | -58 | -50 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -161 | -566 | -962 | -655 | -721 | -451 | -760 | -875 | -377 | -172 | -223 | 6 | -836 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.471 | 4.581 | 4.108 | 3.996 | 3.990 | 3.892 | 4.067 | 3.856 | 3.754 | 4.006 | 3.724 | 3.626 | 1 |
| Equity | -42 | 392 | -570 | 274 | -447 | 252 | -507 | -232 | -609 | -781 | -1.004 | -998 | -1.834 |
| Long-term debt | 4.014 | 4.164 | 2.719 | 2.719 | 2.719 | 2.719 | 2.584 | 2.444 | 2.298 | 2.723 | 2.779 | 2.759 | 0 |
| Short-term debt | 498 | 25 | 1.959 | 1.003 | 1.717 | 921 | 1.990 | 1.644 | 2.065 | 2.064 | 1.950 | 1.864 | 1.835 |
| Total debt | 4.512 | 4.189 | 4.678 | 3.722 | 4.436 | 3.640 | 4.575 | 4.088 | 4.363 | 4.787 | 4.728 | 4.624 | 1.835 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fødegård Holding ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Fødegård | Management | 0 companies |