| Revenue | DKK 610K | +20% |
| EBITDA | DKK 516K | +1% |
| Net profit | DKK -214K | -7% |
| Total assets | DKK 18,4M | -1% |
| Equity | DKK 1,6M | -12% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 176 | 628 | 713 | 902 | 912 | 2.036 | 342 | 508 | 610 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -94 |
| EBITDA | 176 | 628 | 713 | 902 | 912 | 2.036 | 342 | 508 | 516 |
| Depreciation & amort. | -69 | -224 | -327 | -298 | -337 | -278 | -279 | -285 | -291 |
| EBIT | 107 | 405 | 385 | 604 | 575 | 1.758 | 62 | 223 | 225 |
| Net financials | -153 | -316 | -407 | -439 | -386 | 253 | 455 | -389 | -413 |
| Profit before tax | -46 | 88 | -22 | 165 | 190 | 2.011 | 517 | -166 | -188 |
| Tax | -10 | 19 | 132 | 103 | 116 | 405 | 184 | 34 | 26 |
| Net profit | -36 | 69 | -154 | 62 | 73 | 1.606 | 333 | -200 | -214 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.691 | 20.639 | 20.559 | 25.575 | 25.627 | 19.239 | 18.727 | 18.621 | 18.436 |
| Equity | 14 | 83 | -71 | -9 | 65 | 1.670 | 2.004 | 1.804 | 1.589 |
| Long-term debt | 8.111 | 19.840 | 19.624 | 24.578 | 24.317 | 16.562 | 15.619 | 16.176 | 16.306 |
| Short-term debt | 567 | 716 | 1.006 | 919 | 1.163 | 1.005 | 1.104 | 642 | 540 |
| Total debt | 8.677 | 20.557 | 20.631 | 25.496 | 25.480 | 17.567 | 16.723 | 16.817 | 16.846 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2016 | — | — |
MK Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zabemima Invest ApS | Company | 50.0% | 50.0% | 2016 |
Lorema Boliger ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Klitgaard | Management | 0 companies |
| Martin Klavs Nielsen | Management | 0 companies |