| Revenue | DKK 6,1M | -21% |
| EBITDA | DKK 99K | +3788% |
| Net profit | DKK -223K | -13% |
| Total assets | DKK 4,1M | +176% |
| Equity | DKK 414K | -35% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.864 | 3.351 | 3.964 | 4.263 | 2.849 | 7.694 | 7.688 | 6.107 |
| Staff expenses | -3.028 | -3.098 | -3.572 | -3.927 | -4.221 | -9.315 | -7.686 | -6.008 |
| EBITDA | -164 | 253 | 276 | 336 | -1.372 | -1.620 | 3 | 99 |
| Depreciation & amort. | -79 | -85 | -0 | -291 | -77 | -228 | -110 | -285 |
| EBIT | -243 | 168 | 276 | 45 | -1.449 | -1.849 | -108 | -185 |
| Net financials | -39 | -28 | -59 | 391 | -61 | -154 | -128 | -101 |
| Profit before tax | -282 | 140 | 217 | 436 | -1.510 | -2.003 | -235 | -286 |
| Tax | -49 | 51 | -0 | 26 | -329 | -440 | -37 | -63 |
| Net profit | -233 | 89 | 156 | 410 | -1.181 | -1.563 | -198 | -223 |
| Item | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 735 | 792 | 1.342 | 1.311 | 2.107 | 1.508 | 1.470 | 4.057 |
| Equity | -153 | -64 | 92 | 502 | -679 | -2.242 | 637 | 414 |
| Long-term debt | 119 | 0 | 0 | 0 | 0 | 0 | 127 | 2.050 |
| Short-term debt | 888 | 856 | 1.239 | 796 | 2.777 | 3.751 | 706 | 1.592 |
| Total debt | 888 | 856 | 1.239 | 796 | 2.777 | 3.751 | 832 | 3.642 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2017 | — | — |
MV Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KÆRGÅRD HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
Skaaning Holding Ringkøbing ApS | Company | 5.0% | 5.0% | 2017 |
Middelhede Invest Holding ApS | Company | 5.0% | 5.0% | 2017 |
VOLTZMANN HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
KØBSTÆDERNES FORSIKRING, GENSIDIG | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Skaaning Sørensen | Management | 0 companies |
| Martin Voltzmann | Management | 0 companies |
| Anders Hestbech | Chairman | 0 companies |
| Louise Fleckenstein | Board of Directors | 0 companies |
| Martin Møller Buk | Board of Directors | 0 companies |
| Mikkel Boje Middelhede | Board of Directors | 0 companies |
| Kim Kærgård Nielsen | Chairman | 0 companies |
| Torben Moos | Chairman | 0 companies |