| Revenue | DKK 2,1M | +5% |
| EBITDA | DKK -791K | +70% |
| Net profit | DKK -3M | +38% |
| Total assets | DKK 72,2M | -3% |
| Equity | DKK 21,8M | -12% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | -4 | -16 | -18 | 239 | 492 | 1.156 | 1.336 | 1.431 | 1.724 | 1.763 | 1.964 | 2.064 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -82 | -37 | -0 | -0 | -241 |
| EBITDA | -25 | -4 | -16 | 1.492 | 160 | 2.032 | 2.726 | 7.581 | 3.280 | 6.564 | 1.574 | -2.621 | -791 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -11 | -18 | -31 | -31 | -31 |
| EBIT | -25 | -4 | -16 | 1.492 | 160 | 2.032 | 2.726 | 7.580 | 3.269 | 6.546 | 1.543 | -2.652 | -822 |
| Net financials | 0 | -1 | 0 | -20 | -82 | -386 | -891 | -569 | 3.957 | 4.423 | -2.151 | -3.291 | -2.818 |
| Profit before tax | -25 | -5 | -16 | 1.472 | 78 | 1.640 | 1.810 | 7.011 | 7.226 | 10.969 | -608 | -5.943 | -3.640 |
| Tax | -5 | 5 | -0 | 314 | 17 | 361 | 402 | 1.385 | 521 | 1.679 | 66 | -1.085 | -621 |
| Net profit | -19 | -10 | -16 | 1.158 | 61 | 1.279 | 1.408 | 5.626 | 6.705 | 9.290 | -674 | -4.857 | -3.019 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 111 | 107 | 85 | 5.630 | 10.268 | 28.666 | 48.931 | 61.939 | 62.365 | 72.836 | 76.890 | 74.356 | 72.249 |
| Equity | 106 | 96 | 80 | 1.612 | 1.673 | 2.952 | 4.360 | 14.350 | 21.055 | 30.345 | 29.671 | 24.814 | 21.795 |
| Long-term debt | 0 | 0 | 0 | 2.999 | 3.910 | 5.993 | 30.898 | 34.740 | 30.405 | 27.164 | 28.461 | 36.904 | 39.779 |
| Short-term debt | 5 | 0 | 0 | 704 | 4.357 | 19.200 | 12.770 | 10.606 | 8.627 | 12.047 | 15.492 | 10.458 | 9.115 |
| Total debt | 5 | 12 | 5 | 3.703 | 8.266 | 25.193 | 43.667 | 45.346 | 39.032 | 39.211 | 43.953 | 47.362 | 48.894 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2018 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEDERGAARD GROUP ApS | Company | 50.0% | 50.0% | 2017 |
SKP 2009 ApS | Company | 50.0% | 50.0% | 2017 |
Animal Holding ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mattias Poul Skovhøj | Management | 0 companies |
| Mike Samsøe Nedergaard | Chief Executive Officer | 0 companies |
| René Ilskjær Dyrvig | Chairman | 0 companies |
| Jesper Nedergaard Johansen | Chairman | 0 companies |