| Revenue | DKK 362K | +327% |
| EBITDA | DKK 414K | +219% |
| Net profit | DKK 147K | +332% |
| Total assets | DKK 6,3M | +2% |
| Equity | DKK 401K | +58% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 379 | 342 | 411 | 416 | 413 | 342 | 396 | 401 | 396 | 85 | 362 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 379 | 342 | 411 | 709 | 413 | 342 | 396 | 401 | 396 | 130 | 414 |
| Depreciation & amort. | -51 | -51 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 329 | 292 | 411 | 709 | 413 | 342 | 396 | 401 | 396 | 130 | 414 |
| Net financials | -408 | -178 | -169 | 134 | -169 | -163 | -149 | -101 | -90 | -206 | -225 |
| Profit before tax | -79 | 114 | 242 | 550 | 244 | 179 | 247 | 301 | 306 | -77 | 189 |
| Tax | -21 | 26 | 76 | 99 | 54 | 39 | 54 | 68 | 69 | -13 | 42 |
| Net profit | -58 | 88 | 167 | 451 | 191 | 139 | 192 | 233 | 237 | -63 | 147 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.935 | 4.884 | 5.026 | 5.307 | 5.250 | 5.251 | 5.254 | 5.268 | 5.272 | 6.154 | 6.286 |
| Equity | 22 | 110 | 438 | 889 | 1.080 | 1.219 | 1.411 | 1.644 | 317 | 254 | 401 |
| Long-term debt | 3.742 | 3.497 | 3.171 | 2.922 | 2.668 | 2.413 | 2.148 | 1.877 | 1.602 | 1.323 | 1.037 |
| Short-term debt | 1.157 | 1.249 | 1.320 | 1.331 | 1.312 | 1.405 | 1.454 | 1.482 | 3.062 | 4.294 | 4.521 |
| Total debt | 4.899 | 4.746 | 4.491 | 4.253 | 3.980 | 3.817 | 3.602 | 3.359 | 4.665 | 5.616 | 5.559 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2023 | — | — |
AP Management | Management | 2021 | — | — |
HL Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M5 Gruppen Invest ApS | Company | 66.7% | 66.7% | 2024 |
ASM GROUP HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
M5 Byg-Concept ApS | Company | 66.7% | 66.7% | 2023 |
M. AHRENKIEL HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Saaby Jørgensen | Management | 0 companies |
| Alex Pleinert Morgenstjerne | Management | 0 companies |
| Helle Lene Christensen | Management | 0 companies |