| Revenue | DKK 120K | +182% |
| EBITDA | DKK 120K | +182% |
| Net profit | DKK 3,2M | +54% |
| Total assets | DKK 42,2M | +1% |
| Equity | DKK 41,6M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 3.996 | 109 | 33 | -29 | -472 | -131 | -180 | 42 | 120 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 108 | 1.444 | 3.607 | 985 | 3.893 | 109 | 33 | -29 | -472 | -131 | -180 | 42 | 120 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -12 | -11 | -10 | -7 | -7 | -7 | -25 | -25 |
| EBIT | 108 | 1.444 | 3.607 | 985 | 3.893 | 97 | 22 | -39 | -479 | -139 | -187 | 18 | 95 |
| Net financials | -104 | 1.927 | 3.705 | 1.071 | -28 | 2.708 | 1.910 | 6.257 | 6.844 | 8.976 | -2.130 | 3.348 | 4.110 |
| Profit before tax | -171 | 1.867 | 3.638 | 987 | 3.866 | 2.805 | 4.292 | 6.218 | 6.365 | 8.837 | -2.317 | 3.365 | 4.205 |
| Tax | -1 | 375 | 885 | 179 | 831 | 612 | 938 | 1.321 | 1.396 | 1.976 | -502 | 1.249 | 955 |
| Net profit | -170 | 1.493 | 2.753 | 808 | 3.035 | 2.193 | 3.354 | 4.897 | 4.969 | 6.861 | -1.815 | 2.116 | 3.249 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.502 | 16.211 | 19.542 | 19.635 | 23.227 | 25.222 | 28.174 | 29.572 | 35.892 | 43.663 | 36.751 | 41.991 | 42.210 |
| Equity | 14.220 | 15.713 | 18.466 | 19.274 | 22.309 | 24.502 | 27.856 | 29.315 | 34.284 | 41.145 | 36.330 | 41.314 | 41.563 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 55 | 49 | 85 | 83 | 33 | 116 | 117 | 33 |
| Short-term debt | 38 | 259 | 847 | 147 | 704 | 452 | 55 | 5 | 1.358 | 2.317 | 304 | 400 | 461 |
| Total debt | 38 | 259 | 847 | 147 | 704 | 506 | 105 | 90 | 1.409 | 2.317 | 304 | 517 | 494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 1997 | — | — |
EM Management | Management | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1979 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Nyegaard | Management | 0 companies |
| Edith Marie Dornheim | Management | 0 companies |
| Henrik Bjørn Oehlenschlæger | Board of Directors | 0 companies |
| Peter Werner Dr Feit | Board of Directors | 0 companies |
| Keld Derni Nygaard | Board of Directors | 0 companies |
| Arne Gyes | Board of Directors | 0 companies |
| Reni Klavsen | Board of Directors | 0 companies |
| Grethe Diemar | Board of Directors | 0 companies |