| Revenue | DKK -21K | +740% |
| EBITDA | DKK -122K | -19% |
| Net profit | DKK -125K | -18% |
| Total assets | DKK 148K | -47% |
| Equity | DKK 112K | -53% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -57 | -21 | 3 | -21 | 10 | -1 | -27 | -42 | -21 | -2 | -21 |
| Staff expenses | -49 | -42 | -21 | -0 | -0 | -70 | -124 | -126 | -99 | -100 | -101 |
| EBITDA | -107 | -63 | -18 | -21 | 10 | -71 | -151 | -168 | -121 | -103 | -122 |
| Depreciation & amort. | 48 | -44 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -155 | -107 | -18 | -21 | 10 | -71 | -151 | -168 | -121 | -103 | -122 |
| Net financials | 1 | 2 | 2 | 0 | -0 | -3 | -3 | -3 | -3 | -3 | -3 |
| Profit before tax | -153 | -105 | -16 | -21 | 10 | -75 | -154 | -171 | -124 | -106 | -125 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -153 | -105 | -16 | -20 | 10 | -75 | -154 | -171 | -124 | -106 | -125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.317 | 1.924 | 906 | 888 | 894 | 818 | 676 | 504 | 391 | 278 | 148 |
| Equity | 3.299 | 1.894 | 878 | 857 | 867 | 793 | 638 | 467 | 344 | 237 | 112 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 0 | 0 |
| Short-term debt | 19 | 30 | 29 | 31 | 27 | 25 | 37 | 25 | 47 | 41 | 36 |
| Total debt | 19 | 30 | 29 | 31 | 27 | 25 | 37 | 37 | 47 | 41 | 36 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 1987 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. KUBLICK HOLDING 2011 ApS | Company | 33.3% | 33.3% | 2022 |
FRR HOLDING ApS | Company | 15.0% | 15.0% | 2015 |
E. KUBLICK HOLDING 2011 ApS | Company | 50.0% | 50.0% | 2011 |
Tanja Kublick Holding ApS | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Edel Marie Kublick | Management | 0 companies |
| Poul Erik Thomsen | Management | 0 companies |
| Egon Laasholdt Johannsen | Board of Directors | 0 companies |
| Finn Roné Rasmussen | Board of Directors | 0 companies |
| Egon Valter Kublick | Chairman | 0 companies |
| Tanja Kublick | Chairman | 0 companies |