| Revenue | DKK 403K | +5343% |
| EBITDA | DKK 403K | +5343% |
| Net profit | DKK 403K | +4869% |
| Total assets | DKK 0 | — |
| Equity | DKK -6K | +99% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 883 | 645 | 771 | 612 | 708 | 646 | 1.075 | 466 | 155 | 7 | 403 |
| Staff expenses | -493 | -522 | -574 | -618 | -581 | -529 | -507 | -462 | -168 | -0 | -0 |
| EBITDA | -10 | 120 | 197 | -6 | 127 | 117 | 568 | 4 | -12 | 7 | 403 |
| Depreciation & amort. | 103 | -148 | -143 | -151 | -424 | -62 | -45 | -40 | -80 | -0 | -0 |
| EBIT | -113 | -27 | 54 | -157 | -297 | 54 | 523 | -36 | -92 | 7 | 403 |
| Net financials | -82 | -64 | -63 | -51 | -51 | -45 | -23 | -16 | -11 | 1 | 0 |
| Profit before tax | -195 | 28 | -8 | -208 | -348 | 9 | 501 | -52 | -104 | 8 | 403 |
| Tax | -0 | 60 | 0 | -0 | -0 | 2 | -37 | 94 | -0 | -0 | -0 |
| Net profit | -195 | -32 | -9 | -208 | -348 | 7 | 538 | -146 | -104 | 8 | 403 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.273 | 1.119 | 1.065 | 906 | 429 | 418 | 381 | 264 | 20 | 0 | 0 |
| Equity | -115 | -146 | -155 | -363 | -711 | -704 | -167 | -313 | -417 | -409 | -6 |
| Long-term debt | 560 | 514 | 465 | 411 | 354 | 293 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 827 | 751 | 756 | 857 | 786 | 830 | 548 | 577 | 437 | 409 | 6 |
| Total debt | 1.388 | 1.266 | 1.221 | 1.269 | 1.140 | 1.123 | 548 | 577 | 437 | 409 | 6 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2021 | — | — |
AB Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL L. HENRIKSEN HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
HENRIK L. HENRIKSEN HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
Masters Holding ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lundgren Henriksen | Management | 0 companies |
| Alex Benjamin Trinkjær Masters | Management | 0 companies |