| Revenue | DKK 109K | -116% |
| EBITDA | DKK -251K | +80% |
| Net profit | DKK 6,6M | +22% |
| Total assets | DKK 498,5M | +28% |
| Equity | DKK 175,2M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -348 | -121 | -114 | -42 | -166 | -281 | -128 | -179 | -408 | -398 | -296 | -696 | 109 |
| Staff expenses | -0 | -0 | -0 | -0 | -480 | -480 | -480 | -480 | -710 | -740 | -720 | -580 | -360 |
| EBITDA | -348 | -121 | -114 | -42 | -646 | -761 | -608 | -659 | -1.118 | -1.138 | -1.016 | -1.276 | -251 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -198 | -264 | -264 | -264 | -198 | -0 | -0 | -0 | -0 |
| EBIT | -348 | -121 | -114 | -42 | -844 | -1.025 | -872 | -923 | -1.316 | -1.138 | -1.016 | -1.276 | -251 |
| Net financials | 13.467 | 12.243 | 14.496 | 10.545 | 7.178 | 19.222 | 8.709 | 10.802 | 122.605 | 14.200 | 18.521 | 6.498 | 7.405 |
| Profit before tax | 13.120 | 12.122 | 14.382 | 10.502 | 6.334 | 18.197 | 7.837 | 9.880 | 121.289 | 13.062 | 17.505 | 5.222 | 7.154 |
| Tax | 27 | 86 | 125 | 130 | 15 | 135 | -716 | 224 | -218 | -118 | -385 | -185 | 541 |
| Net profit | 13.092 | 12.036 | 14.257 | 10.372 | 6.319 | 18.063 | 8.553 | 9.656 | 121.507 | 13.180 | 17.890 | 5.407 | 6.613 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 131.517 | 140.939 | 154.593 | 162.633 | 162.430 | 188.109 | 210.347 | 187.502 | 307.407 | 326.485 | 365.536 | 390.421 | 498.495 |
| Equity | 130.355 | 140.391 | 149.648 | 155.020 | 131.339 | 129.401 | 137.954 | 100.610 | 177.117 | 145.297 | 163.186 | 168.593 | 175.206 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.162 | 548 | 4.945 | 7.613 | 31.077 | 58.700 | 72.393 | 86.892 | 130.291 | 181.188 | 202.349 | 221.828 | 323.289 |
| Total debt | 1.162 | 548 | 4.945 | 7.613 | 31.077 | 58.700 | 72.393 | 86.892 | 130.291 | 181.188 | 202.349 | 221.828 | 323.289 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 1977 | — | — |
HS Audit | Audit | 1977 | — | — |
AD Management | Management | 2022 | — | — |
MR Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 1977 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 20.0% | 2011 | |
MRAP Holding ApS | Company | 20.0% | 66.7% | 2019 |
FNY 692 ApS | Company | 20.0% | 66.7% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Richard Pedersen | Management | 0 companies |
| Herluf Simonsen | Audit | 0 companies |
| Anne Dorte Niebuhr | Management | 0 companies |
| Mads Richard Aggerholm Pedersen | Management | 0 companies |
| Peter Elgaard | Board of Directors | 0 companies |
| Niels-Erik Heede Jensen | Board of Directors | 0 companies |
| Claus Hedegaard Eriksen | Chairman | 0 companies |
| Steffen Ebdrup | Chairman | 0 companies |
| Uffe Thorbjørn Berregård Baller | Board of Directors | 0 companies |