| Revenue | DKK -14K | -33% |
| EBITDA | DKK -14K | +33% |
| Net profit | DKK -4,6M | +8% |
| Total assets | DKK 62K | +0% |
| Equity | DKK -30,6M | -18% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -7 | -5 | -5 | -14 | -6 | -7 | -8 | -12 | -19 | -24 | -21 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -7 | -5 | -5 | -14 | -6 | -7 | -8 | -12 | -19 | -24 | -21 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -7 | -5 | -5 | -14 | -6 | -7 | -8 | -12 | -19 | -24 | -21 | -14 |
| Net financials | -17 | -370 | 219 | -85 | -493 | 23.188 | -526 | 2.217 | -9.632 | -12.055 | -8.792 | -4.990 | -4.595 |
| Profit before tax | -29 | -378 | 214 | -90 | -507 | 23.181 | -534 | 2.209 | -9.644 | -12.073 | -8.816 | -5.011 | -4.609 |
| Tax | -0 | -0 | -16 | -30 | -112 | -114 | -117 | -138 | -43 | -97 | -0 | -4 | -0 |
| Net profit | -29 | -377 | 230 | -60 | -395 | 23.295 | -416 | 2.347 | -9.601 | -11.977 | -8.816 | -5.008 | -4.609 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 653 | 452 | 2.539 | 12.236 | 12.330 | 36.032 | 36.038 | 41.136 | 4.635 | 160 | 61 | 62 | 62 |
| Equity | 51 | -326 | -96 | -156 | -551 | 22.744 | 22.328 | 24.675 | -160 | -12.137 | -20.953 | -25.961 | -30.570 |
| Long-term debt | 0 | 761 | 791 | 10.470 | 10.869 | 11.190 | 11.521 | 11.861 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 601 | 17 | 1.843 | 1.922 | 2.012 | 2.098 | 2.190 | 4.600 | 4.796 | 12.297 | 21.015 | 26.022 | 30.632 |
| Total debt | 601 | 778 | 2.634 | 12.391 | 12.881 | 13.288 | 13.711 | 16.461 | 4.796 | 12.297 | 21.015 | 26.022 | 30.632 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DM Management | Management | 2012 | — | — |
RV Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MASADA ApS | Company | 100.0% | 100.0% | 2012 |
MMA 89 HOLDING ApS | Company | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Munthe Agger | Management | 0 companies |
| Rune Vejlgaard Rasmussen | Management | 0 companies |