| Revenue | DKK 140K | -93% |
| EBITDA | DKK 292K | -85% |
| Net profit | DKK 209K | -86% |
| Total assets | DKK 8,4M | -7% |
| Equity | DKK 8,3M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.823 | 5.387 | 5.760 | 1.126 | 803 | 235 | -972 | -128 | -29 | 222 | 243 | 1.904 | 140 |
| Staff expenses | -0 | -0 | -7.791 | -6.512 | -2.710 | -874 | -53 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.835 | -690 | -2.032 | -5.694 | -1.925 | -639 | -1.025 | -128 | -29 | 222 | 243 | 1.904 | 292 |
| Depreciation & amort. | -0 | -0 | -270 | -83 | -135 | -21 | -32 | -32 | -32 | -0 | -0 | -0 | -0 |
| EBIT | 2.835 | -690 | -2.302 | -5.777 | -2.060 | -660 | -1.057 | -160 | -61 | 222 | 243 | 1.904 | 292 |
| Net financials | 57 | 176 | 56 | -375 | -404 | -170 | -149 | -143 | -145 | -154 | -177 | -14 | -23 |
| Profit before tax | 2.892 | -514 | -2.246 | -6.152 | -2.463 | -830 | -1.206 | -303 | -206 | 69 | 66 | 1.891 | 269 |
| Tax | 760 | -80 | -326 | -1.326 | -517 | -261 | -282 | 25 | -113 | 15 | 319 | 416 | 59 |
| Net profit | 2.132 | -434 | -1.920 | -4.825 | -1.947 | -569 | -924 | -328 | -93 | 54 | -253 | 1.475 | 209 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.107 | 7.757 | 6.507 | 8.494 | 5.187 | 5.345 | 2.783 | 2.716 | 2.663 | 3.661 | 7.026 | 9.087 | 8.435 |
| Equity | 4.383 | 3.948 | 2.028 | -2.797 | -7.090 | -7.659 | -8.583 | -8.911 | -9.004 | -8.951 | 6.654 | 8.129 | 8.339 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 0 |
| Short-term debt | 21.725 | 3.808 | 4.478 | 11.291 | 12.278 | 13.005 | 11.366 | 11.627 | 11.667 | 12.612 | 372 | 937 | 97 |
| Total debt | 21.725 | 3.808 | 4.478 | 11.291 | 12.278 | 13.005 | 11.366 | 11.627 | 11.667 | 12.612 | 372 | 957 | 97 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
SR Management | Management | 2016 | — | — |
JB Management | Management | 1988 | — | — |
FS Management | Management | 1988 | — | — |
KB Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TSCHERNING A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Brandis | Chief Executive Officer | 0 companies |
| Søren Refsgaard Marstrand | Management | 0 companies |
| Jan Brandis | Management | 0 companies |
| Flemming Stub | Management | 0 companies |
| Klaus Bodilsen | Management | 0 companies |
| Karsten Søderberg | Chairman | 0 companies |
| Søren Tscherning | Chairman | 0 companies |
| Svend Blankholm | Board of Directors | 0 companies |
| Marianne Roed Brandis | Board of Directors | 0 companies |
| Lars Bertel Sørensen | Board of Directors | 0 companies |
| Bjarne Ulrich Hansen | Board of Directors | 0 companies |
| Anne-Grete Vangsgaard Stub | Board of Directors | 0 companies |
| Birgitte Arnfred Kristensen | Chairman | 0 companies |