| Revenue | DKK -46K | +7% |
| EBITDA | DKK -509K | -12% |
| Net profit | DKK 902K | +408% |
| Total assets | DKK 49,3M | -15% |
| Equity | DKK 13,7M | +7% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 73 | 87 | 120 | 105 | 109 | 58 | -75 | -124 | -44 | -46 |
| Staff expenses | -334 | -307 | -263 | -408 | -398 | -412 | -412 | -434 | -412 | -462 |
| EBITDA | -260 | -230 | -305 | -496 | 65 | -695 | -341 | -558 | -456 | -509 |
| Depreciation & amort. | -36 | -36 | -44 | -44 | -44 | -44 | -44 | -44 | -47 | -47 |
| EBIT | -297 | -266 | -349 | -540 | 22 | -739 | -385 | -602 | -502 | -556 |
| Net financials | -700 | 703 | -335 | -3.901 | 2.148 | 3.572 | 5.716 | -7.824 | -314 | 933 |
| Profit before tax | -997 | 437 | -684 | -4.441 | 2.170 | 2.834 | 5.331 | -8.425 | -817 | 378 |
| Tax | -266 | 98 | -66 | -76 | -219 | 543 | 1.228 | 34 | -524 | -524 |
| Net profit | -731 | 339 | -617 | -4.365 | 2.389 | 2.291 | 4.104 | -8.460 | -293 | 902 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.424 | 13.751 | 20.748 | 39.111 | 42.793 | 64.989 | 67.858 | 58.257 | 57.879 | 49.281 |
| Equity | 2.421 | 2.760 | 2.143 | -2.223 | 15.166 | 17.457 | 21.561 | 13.101 | 12.808 | 13.710 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.003 | 10.991 | 18.606 | 41.334 | 27.627 | 47.532 | 46.298 | 45.156 | 45.072 | 35.572 |
| Total debt | 8.003 | 10.991 | 18.606 | 41.334 | 27.627 | 47.532 | 46.298 | 45.156 | 45.072 | 35.572 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Management | Management | 2015 | — | — |
GD Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MASI Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Damborg Jensen | Management | 0 companies |
| Gitte Dueholm Rasmussen | Management | 0 companies |