| Revenue | DKK 1,3M | -21% |
| EBITDA | DKK -141K | -161% |
| Net profit | DKK -59K | -135% |
| Total assets | DKK 2,5M | -2% |
| Equity | DKK 2,3M | -3% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.416 | 1.511 | 1.313 | 977 | 1.177 | 1.496 | 1.955 | 1.649 | 1.616 | 1.270 |
| Staff expenses | -993 | -1.070 | -1.102 | -1.043 | -1.093 | -1.218 | -1.342 | -1.365 | -1.384 | -1.411 |
| EBITDA | 423 | 441 | 211 | -67 | 83 | 278 | 613 | 283 | 232 | -141 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 423 | 441 | 211 | -67 | 83 | 278 | 613 | 283 | 232 | -141 |
| Net financials | -2 | -0 | -6 | 3 | -27 | -52 | -5 | -8 | -31 | 82 |
| Profit before tax | 421 | 440 | 205 | -63 | 57 | 226 | 607 | 276 | 200 | -59 |
| Tax | 99 | 102 | 51 | -0 | 3 | 50 | 135 | 66 | 35 | -0 |
| Net profit | 322 | 338 | 154 | -63 | 54 | 177 | 473 | 210 | 166 | -59 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.066 | 1.429 | 1.440 | 1.309 | 1.389 | 1.790 | 2.248 | 2.366 | 2.562 | 2.504 |
| Equity | 822 | 1.160 | 1.314 | 1.250 | 1.304 | 1.481 | 1.954 | 2.163 | 2.329 | 2.270 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 244 | 269 | 126 | 58 | 84 | 309 | 295 | 203 | 233 | 234 |
| Total debt | 244 | 269 | 126 | 58 | 84 | 309 | 295 | 203 | 233 | 234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
KW Management | Management | 2015 | — | — |
PA Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2015 | — | — | |
UL | Board of Directors | 2015 | — | — |
| Chairman | 2022 | — | — |
| Person | Role here | Other companies |
|---|---|---|
| Marius Andersen | Chief Executive Officer | 0 companies |
| Kristian Wollesund | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Bernt Andreas Danielsen | Chairman | 0 companies |
| Stein Egil Holte | Board of Directors | 0 companies |
| Odd Nymark | Chairman | 0 companies |
| Jørgen Peter Rasmussen | Board of Directors | 0 companies |
| Thomas Jeffrey Malherbes Gullacksen | Chairman | 0 companies |
| Ulf Lund | Board of Directors | 0 companies |
| Jørn Seglem | Chairman | 0 companies |