| Revenue | DKK 158K | -74% |
| EBITDA | DKK 155K | -92% |
| Net profit | DKK -189K | -117% |
| Total assets | DKK 1,4M | -3% |
| Equity | DKK 1,1M | -15% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -571 | 105 | 616 | 1.756 | 1.707 | 1.950 | 1.904 | 616 | 158 |
| Staff expenses | -104 | -235 | -667 | -1.199 | -915 | -865 | -718 | -7 | -4 |
| EBITDA | -675 | -130 | -51 | 557 | 792 | 1.085 | 1.186 | 1.844 | 155 |
| Depreciation & amort. | -59 | -68 | -68 | -70 | -93 | -167 | -1.214 | 618 | -212 |
| EBIT | -733 | -198 | -119 | 487 | 700 | 918 | -28 | 1.227 | -57 |
| Net financials | 0 | -0 | -0 | -0 | 114 | -12 | -7 | -6 | -2 |
| Profit before tax | -733 | -198 | -119 | 487 | 813 | 905 | -35 | 1.221 | -59 |
| Tax | -180 | -53 | -11 | 107 | 179 | 106 | 81 | 128 | 131 |
| Net profit | -554 | -145 | -108 | 380 | 634 | 799 | -115 | 1.092 | -189 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 981 | 1.146 | 1.330 | 1.520 | 1.910 | 3.066 | 620 | 1.461 | 1.412 |
| Equity | -474 | -618 | -727 | -347 | 84 | 884 | 168 | 1.261 | 1.071 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 735 | 0 | 0 | 0 |
| Short-term debt | 1.455 | 1.764 | 2.057 | 1.854 | 1.811 | 1.444 | 451 | 200 | 210 |
| Total debt | 1.455 | 1.764 | 2.057 | 1.854 | 1.811 | 2.179 | 451 | 200 | 210 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Unofficial title | Unofficial title | 2023 | — | — |
AA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 | |
MAEC Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Gunvor Sundgaard Happe | Unofficial title | 0 companies |
| Abd Allah Issmail Issmail | Chief Executive Officer | 0 companies |