| Revenue | DKK -4K | -72% |
| EBITDA | DKK -4K | +72% |
| Net profit | DKK -98K | -126% |
| Total assets | DKK 2M | -25% |
| Equity | DKK 1,4M | -27% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -11 | -16 | -15 | -4 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | -2 | 5 | 9 | -7 | -8 | -7 | -7 | -8 | -9 | -11 | -16 | -15 | -4 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | -2 | 5 | 9 | -7 | -8 | -7 | -7 | -8 | -9 | -11 | -16 | -15 | -4 |
| Net financials | 650 | 327 | 524 | 641 | 273 | 55 | 5 | 393 | 111 | 200 | 3.370 | 1.400 | 381 | -94 |
| Profit before tax | 647 | 325 | 529 | 650 | 275 | 58 | 25 | 385 | 104 | 191 | 3.359 | 1.383 | 366 | -98 |
| Tax | 2 | 4 | 6 | 9 | 4 | 6 | 14 | -11 | -6 | -7 | -3 | -8 | -12 | -0 |
| Net profit | 645 | 321 | 523 | 641 | 270 | 52 | 12 | 396 | 110 | 198 | 3.361 | 1.391 | 379 | -98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.920 | 2.451 | 3.402 | 3.729 | 3.447 | 3.515 | 3.739 | 4.225 | 4.406 | 3.826 | 7.056 | 4.884 | 2.674 | 2.007 |
| Equity | 1.428 | 1.399 | 1.322 | 1.363 | 1.333 | 1.385 | 1.397 | 1.793 | 1.903 | 2.101 | 5.462 | 3.482 | 1.861 | 1.363 |
| Long-term debt | 0 | 86 | 103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 964 | 346 | 75 | 0 |
| Short-term debt | 2.492 | 966 | 1.977 | 2.366 | 2.114 | 2.129 | 2.342 | 2.432 | 2.503 | 1.725 | 630 | 1.056 | 739 | 643 |
| Total debt | 2.492 | 1.052 | 2.080 | 2.366 | 2.114 | 2.129 | 2.342 | 2.432 | 2.503 | 1.725 | 1.594 | 1.401 | 813 | 643 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VB Management | Management | 2003 | — | — |
FM Management | Management | 2014 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FTBH HOLDING ApS | Company | 50.0% | 50.0% | 2003 |
MENDE HOLDING ApS | Company | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Villy Birch Hansen | Management | 0 companies |
| Franz Michael Birch Hansen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Tom Birch Hansen | Board of Directors | 0 companies |
| Ljupco Trajkovski | Board of Directors | 0 companies |
| Mende Trajkovski | Chairman | 0 companies |