| Revenue | DKK 964K | +6% |
| EBITDA | DKK -1,8M | -325% |
| Net profit | DKK -1,8M | -1674% |
| Total assets | DKK 35,2M | -7% |
| Equity | DKK 11,6M | -14% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 568 | 742 | 940 | 842 | 1.068 | 1.064 | 913 | 964 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.529 | 2.152 | 2.353 | 1.287 | 1.213 | 1.039 | 796 | -1.788 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.529 | 2.152 | 2.353 | 1.287 | 1.213 | 1.039 | 796 | -1.788 |
| Net financials | -571 | -489 | -409 | -387 | -345 | -651 | -659 | -551 |
| Profit before tax | 958 | 1.663 | 1.944 | 899 | 868 | 388 | 137 | -2.340 |
| Tax | 208 | 359 | 426 | 191 | 174 | 79 | 22 | -524 |
| Net profit | 750 | 1.304 | 1.518 | 709 | 694 | 309 | 115 | -1.816 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 20.447 | 28.256 | 30.653 | 37.532 | 37.890 | 37.895 | 37.908 | 35.243 |
| Equity | 3.970 | 5.275 | 8.572 | 11.281 | 11.975 | 12.284 | 13.400 | 11.584 |
| Long-term debt | 28.058 | 40.136 | 39.886 | 19.750 | 22.276 | 22.115 | 22.156 | 21.833 |
| Short-term debt | 2.308 | 2.518 | 1.440 | 5.713 | 2.835 | 2.703 | 1.591 | 1.678 |
| Total debt | 30.366 | 42.654 | 41.327 | 25.463 | 25.111 | 24.818 | 23.747 | 23.511 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MDN Kapital ApS | Company | 50.0% | 50.0% | 2018 |
PA HOLDING, RISSKOV ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Daniel Nielsen | Chief Executive Officer | 0 companies |
| Ib Frede Andersen | Board of Directors | 0 companies |
| Philip Daniel Frede Andersen | Chairman | 0 companies |