| Revenue | DKK 152K | -19% |
| EBITDA | DKK 212K | -61% |
| Net profit | DKK 103K | -64% |
| Total assets | DKK 3,9M | +1% |
| Equity | DKK 1,6M | +7% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 59 | 55 | 51 | 132 | 175 | 323 | 391 | 362 | 296 | 361 | 333 | 186 | 152 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -0 |
| EBITDA | 59 | 55 | 1.469 | 132 | 1.567 | 280 | 391 | 734 | 845 | -209 | -1.352 | 543 | 212 |
| Depreciation & amort. | -0 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 59 | 46 | 1.469 | 132 | 1.567 | 280 | 391 | 734 | 845 | -209 | -1.352 | 543 | 212 |
| Net financials | -45 | -34 | -42 | -84 | -158 | -75 | -64 | -67 | -68 | -98 | -242 | -184 | -86 |
| Profit before tax | 14 | 12 | 1.427 | 48 | 1.409 | 204 | 327 | 666 | 777 | -307 | -1.593 | 360 | 126 |
| Tax | 4 | 2 | 314 | 11 | 310 | 45 | 72 | 147 | 171 | -67 | -416 | 77 | 23 |
| Net profit | 11 | 10 | 1.113 | 38 | 1.099 | 159 | 255 | 519 | 606 | -240 | -1.177 | 283 | 103 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 899 | 884 | 3.483 | 3.771 | 7.536 | 8.521 | 8.466 | 8.853 | 9.401 | 9.063 | 4.628 | 3.887 | 3.937 |
| Equity | 111 | 121 | 1.234 | 1.272 | 2.370 | 2.530 | 2.784 | 3.304 | 3.910 | 3.669 | 1.246 | 1.529 | 1.632 |
| Long-term debt | 0 | 12 | 346 | 0 | 3.835 | 4.347 | 4.219 | 4.056 | 3.892 | 3.789 | 2.336 | 1.315 | 1.369 |
| Short-term debt | 785 | 757 | 1.930 | 2.175 | 700 | 1.023 | 843 | 793 | 775 | 902 | 870 | 789 | 673 |
| Total debt | 785 | 757 | 1.930 | 2.175 | 4.535 | 5.371 | 5.062 | 4.850 | 4.667 | 4.690 | 3.206 | 2.104 | 2.042 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Dahlgaard | Management | 0 companies |