| Revenue | DKK 583K | -29% |
| EBITDA | DKK 739K | -48% |
| Net profit | DKK 536K | -9% |
| Total assets | DKK 24,1M | +1% |
| Equity | DKK 11,5M | +5% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.684 | 840 | 940 | 1.150 | 1.315 | 1.306 | 1.346 | 1.313 | 853 | 1.169 | 819 | 583 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.373 | 839 | 940 | 2.321 | 1.315 | 1.306 | 1.826 | 1.750 | 1.271 | 1.479 | 1.434 | 739 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.373 | 839 | 940 | 2.321 | 1.315 | 1.306 | 1.826 | 1.750 | 1.271 | 1.479 | 1.434 | 739 |
| Net financials | -270 | -200 | -214 | -196 | -239 | -204 | -172 | -173 | -130 | -403 | -679 | -97 |
| Profit before tax | 2.102 | 638 | 726 | 2.124 | 1.076 | 1.102 | 1.654 | 1.576 | 1.141 | 1.076 | 755 | 642 |
| Tax | 495 | 158 | 160 | 473 | 231 | 242 | 365 | 347 | 251 | 237 | 166 | 106 |
| Net profit | 1.608 | 480 | 566 | 1.651 | 845 | 860 | 1.289 | 1.230 | 890 | 839 | 589 | 536 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.635 | 17.537 | 18.474 | 19.835 | 20.768 | 20.696 | 21.400 | 22.443 | 22.524 | 23.033 | 23.803 | 24.115 |
| Equity | 1.688 | 2.168 | 2.734 | 4.385 | 5.230 | 6.090 | 7.380 | 8.610 | 9.500 | 10.339 | 10.928 | 11.464 |
| Long-term debt | 13.536 | 13.556 | 13.315 | 12.910 | 12.588 | 12.143 | 11.689 | 11.232 | 10.806 | 10.445 | 10.417 | 9.770 |
| Short-term debt | 1.263 | 1.662 | 2.274 | 2.132 | 2.551 | 2.064 | 1.826 | 1.998 | 1.523 | 1.485 | 1.587 | 1.946 |
| Total debt | 14.799 | 15.219 | 15.589 | 15.042 | 15.139 | 14.206 | 13.515 | 13.230 | 12.329 | 11.930 | 12.004 | 11.715 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PONDUS VIBORG ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Allan Laursen | Management | 0 companies |
| Johnny Vestergaard | Chairman | 0 companies |
| Lene Christensen | Board of Directors | 0 companies |