| Revenue | DKK -441K | -1091% |
| EBITDA | DKK -441K | -1095% |
| Net profit | DKK -451K | -163% |
| Total assets | DKK 5,6M | -19% |
| Equity | DKK 5,5M | -8% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 552 | 87 | 27 | 44 | -441 |
| Staff expenses | -101 | -1 | -2 | -0 | -0 |
| EBITDA | 451 | 85 | 25 | 44 | -441 |
| Depreciation & amort. | -78 | -73 | -69 | -69 | -4 |
| EBIT | 372 | 13 | -44 | -24 | -445 |
| Net financials | -25 | -24 | -27 | -45 | -6 |
| Profit before tax | 347 | -11 | -71 | -70 | -451 |
| Tax | 76 | -2 | -18 | 102 | -0 |
| Net profit | 271 | -9 | -53 | -171 | -451 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.927 | 7.778 | 7.194 | 6.874 | 5.578 |
| Equity | 6.339 | 6.130 | 6.077 | 5.905 | 5.455 |
| Long-term debt | 846 | 737 | 642 | 540 | 0 |
| Short-term debt | 742 | 911 | 475 | 429 | 123 |
| Total debt | 1.588 | 1.648 | 1.117 | 969 | 123 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MF | Founder | 1986 |
KS Founder | Founder | 1986 |
EM Management | Management | 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2015 | |
| Board of Directors | 2025 | |
| Former (2) | ||
| Board of Directors | 1986 – 2005 | |
| Board of Directors | 2005 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Frydensberg Christensen | Founder | 0 companies |
| Karsten Sørensen | Founder | 0 companies |
| Else Marie Sørensen | Management | 0 companies |
| Kristine Staal Christensen | Board of Directors | 0 companies |
| Rune Voss Sørensen | Chairman | 0 companies |
| Knud Jønsson | Board of Directors | 0 companies |
| Laila Kjær | Board of Directors | 0 companies |