| Revenue | DKK 43M | +31% |
| EBITDA | DKK 42,3M | +30% |
| Net profit | DKK 206,8M | +52% |
| Total assets | DKK 1,8B | +14% |
| Equity | DKK 1,6B | +13% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -1.639 | 0 | 0 | 0 | 0 | 0 | 32.913 | 42.952 |
| Staff expenses | -299 | -349 | -491 | -362 | -304 | -355 | -506 | -670 |
| EBITDA | -1.938 | -1.639 | -3.068 | -880 | -830 | -638 | 32.407 | 42.282 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.938 | -1.639 | -3.068 | -880 | -830 | -638 | 32.407 | 42.282 |
| Net financials | 5.787 | 65.527 | 109.456 | 362.231 | 461.317 | 108.681 | 134.532 | 213.634 |
| Profit before tax | 3.849 | 63.898 | 106.388 | 361.351 | 460.487 | 108.043 | 133.633 | 212.792 |
| Tax | -2.660 | -1.369 | -5.155 | -4.672 | -2.500 | -485 | -2.024 | 6.016 |
| Net profit | 6.509 | 65.257 | 111.543 | 366.023 | 462.987 | 108.528 | 135.657 | 206.776 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 515.568 | 507.018 | 584.330 | 972.886 | 1.349.061 | 1.400.596 | 1.545.203 | 1.766.708 |
| Equity | 218.426 | 273.532 | 375.075 | 733.831 | 1.175.617 | 1.264.441 | 1.380.098 | 1.560.047 |
| Long-term debt | 227.717 | 101.911 | 80.726 | 66.912 | 61.191 | 0 | 154.477 | 189.762 |
| Short-term debt | 69.425 | 131.575 | 128.529 | 172.143 | 112.253 | 136.155 | 10.628 | 16.899 |
| Total debt | 297.142 | 233.486 | 209.255 | 239.055 | 173.444 | 136.155 | 165.105 | 206.661 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Andersen | Management | 0 companies |
| Jonnhild Groa Hanssen | Board of Directors | 0 companies |