| Revenue | DKK 683K | +330% |
| EBITDA | DKK 683K | +330% |
| Net profit | DKK 284K | +254% |
| Total assets | DKK 6,7M | +0% |
| Equity | DKK 2,2M | +15% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 130 | 155 | 236 | 257 | 247 | 239 | 313 | 355 | 522 | 552 | 442 | 159 | 683 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 130 | 155 | 236 | 257 | 247 | 239 | 313 | 355 | 522 | 552 | 442 | 159 | 683 |
| Depreciation & amort. | -33 | -42 | -84 | -73 | -73 | -70 | -65 | -67 | -128 | -144 | -145 | -145 | -145 |
| EBIT | 97 | 113 | 152 | 184 | 174 | 169 | 248 | 288 | 394 | 408 | 296 | 14 | 538 |
| Net financials | -97 | -86 | -114 | -138 | -135 | -129 | -90 | -73 | -116 | -33 | -234 | -249 | -174 |
| Profit before tax | -0 | 27 | 38 | 46 | 39 | 40 | 158 | 214 | 278 | 375 | 62 | -236 | 364 |
| Tax | 4 | 6 | 9 | 10 | 9 | 9 | 35 | 47 | 61 | 83 | 33 | -52 | 80 |
| Net profit | -4 | 21 | 29 | 36 | 30 | 31 | 123 | 167 | 217 | 292 | 29 | -184 | 284 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.607 | 2.377 | 3.425 | 3.279 | 3.174 | 3.105 | 3.040 | 3.189 | 7.260 | 7.148 | 6.878 | 6.739 | 6.745 |
| Equity | 76 | 97 | 126 | 162 | 192 | 224 | 1.346 | 1.514 | 1.731 | 2.023 | 2.052 | 1.868 | 2.152 |
| Long-term debt | 1.377 | 1.334 | 1.317 | 1.781 | 1.602 | 1.361 | 1.210 | 998 | 3.461 | 4.319 | 4.162 | 2.766 | 2.609 |
| Short-term debt | 152 | 936 | 1.973 | 1.316 | 1.345 | 1.474 | 441 | 614 | 1.974 | 679 | 509 | 2.003 | 1.857 |
| Total debt | 1.530 | 2.270 | 3.290 | 3.097 | 2.947 | 2.834 | 1.651 | 1.612 | 5.435 | 4.998 | 4.671 | 4.768 | 4.467 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAP HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Anker Petersen | Management | 0 companies |