| Revenue | DKK -6,1M | +2% |
| EBITDA | DKK -65,8M | -781% |
| Net profit | DKK -44,9M | -36% |
| Total assets | DKK 300,5M | +3% |
| Equity | DKK -70,2M | -178% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 157 | -40 | -669 | -14 | 486 | 199 | 338 | -377 | 2.071 | 1.536 | 6.123 | -6.000 | -6.128 |
| Staff expenses | -0 | -947 | -2.496 | -943 | -919 | -1.069 | -1.155 | -1.418 | -1.930 | -979 | -1.978 | -1.373 | -1.855 |
| EBITDA | 157 | -987 | -3.164 | -957 | -434 | -870 | -817 | -1.795 | -973 | 557 | 2.842 | -7.467 | -65.772 |
| Depreciation & amort. | 67 | -133 | -216 | -292 | -228 | -277 | -329 | -454 | -164 | -56 | -41 | -23 | -122 |
| EBIT | 91 | -1.120 | -3.381 | -1.249 | -662 | -1.147 | -1.146 | -2.249 | -1.136 | 501 | 2.801 | -7.490 | -65.894 |
| Net financials | -149 | -323 | -731 | -6.766 | -7.882 | 5.917 | -1.733 | -4.474 | -15.693 | 6.357 | 30.163 | -26.675 | 21.677 |
| Profit before tax | -58 | -830 | -2.331 | -6.734 | -8.545 | 4.771 | -2.879 | -6.723 | -16.830 | 6.858 | 32.964 | -34.165 | -44.217 |
| Tax | 1 | 307 | 890 | 640 | -738 | -341 | -328 | -1.462 | -141 | 641 | 1.446 | -1.218 | 706 |
| Net profit | -59 | -1.137 | -3.221 | -7.375 | -7.807 | 5.112 | -2.551 | -5.261 | -16.688 | 6.217 | 31.518 | -32.947 | -44.923 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.258 | 10.010 | 30.263 | 39.609 | 33.580 | 28.518 | 29.169 | 162.567 | 132.849 | 201.223 | 231.343 | 290.682 | 300.515 |
| Equity | 21 | -1.116 | -4.337 | -11.712 | -19.519 | -14.407 | -16.821 | -13.306 | -29.994 | -23.826 | 7.692 | -25.255 | -70.178 |
| Long-term debt | 4.360 | 5.467 | 13.751 | 21.078 | 28.126 | 22.655 | 25.729 | 21.995 | 33.997 | 184.065 | 190.096 | 272.509 | 334.582 |
| Short-term debt | 8.893 | 5.982 | 22.063 | 30.243 | 24.973 | 20.270 | 20.261 | 153.878 | 128.846 | 40.984 | 33.555 | 43.429 | 36.111 |
| Total debt | 13.254 | 11.449 | 35.814 | 51.321 | 53.099 | 42.925 | 45.990 | 175.873 | 162.843 | 225.050 | 223.651 | 315.937 | 370.693 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2014 | — | — |
PJ Management | Management | 2012 | — | — |
JH Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MACAR ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Michael Andersen | Management | 0 companies |
| Poul-Erik Jensen | Management | 0 companies |
| Jesper Holm Hansen | Management | 0 companies |