| Revenue | DKK -87K | -39% |
| EBITDA | DKK -2M | -10% |
| Net profit | DKK 458K | +115% |
| Total assets | DKK 125,8M | +5% |
| Equity | DKK 89,5M | +1% |
| Employees | 1 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -13 | -9 | -8 | -9 | -9 | -321 | -440 | -316 | -258 | -443 | -497 | -358 | -142 | -87 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.676 | -1.909 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -13 | -9 | -8 | -9 | -9 | -321 | -440 | -316 | -258 | -443 | -497 | -358 | -1.818 | -1.996 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -13 | -9 | -8 | -9 | -9 | -321 | -440 | -316 | -258 | -443 | -497 | -358 | -1.818 | -1.996 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.246 | 3.525 | 1.370 | 1.130 | 2.563 | 9.256 | -5.961 | 100.335 | 26.628 | 17.186 | -5.842 | 2.097 | -1.688 | 1.897 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.233 | 3.516 | 1.362 | 1.121 | 2.554 | 8.935 | -6.401 | 100.019 | 26.370 | 16.743 | -6.339 | 1.739 | -3.506 | -99 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 171 | 62 | 54 | 92 | 28 | -30 | -24 | -63 | -248 | -344 | -11 | -118 | -403 | -557 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.062 | 3.454 | 1.308 | 1.029 | 2.526 | 8.965 | -6.377 | 100.082 | 26.618 | 17.087 | -6.328 | 1.857 | -3.103 | 458 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.470 | 22.882 | 23.497 | 24.713 | 21.188 | 36.364 | 22.887 | 166.789 | 144.773 | 131.417 | 122.064 | 125.265 | 119.514 | 125.808 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 28.488 | 22.184 | 23.432 | 24.610 | 21.148 | 26.152 | 16.879 | 112.925 | 75.848 | 96.254 | 90.598 | 92.120 | 89.052 | 89.510 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 767 | 63 | 54 | 92 | 28 | 0 | 0 | 0 | 42 | 0 | 5.250 | 17.335 | 9.836 | 20.502 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 215 | 635 | 11 | 11 | 12 | 10.212 | 6.008 | 53.864 | 68.883 | 35.163 | 26.216 | 15.810 | 20.626 | 15.796 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 982 | 698 | 65 | 103 | 40 | 10.212 | 6.008 | 53.864 | 68.925 | 35.163 | 31.466 | 33.145 | 30.462 | 36.298 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1989 | — | — | |
KS Management | Management | 2020 | — | — |
AK Management | Management | 2017 | — | — |
ET | Audit | 1989 | — | — |
JA Deputy | Deputy | 2004 | — | — |
NB Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
JJ Management | Management | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2005 | — | — | |
| Deputy Chairman | 2003 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Deputy Chairman | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 2002 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOLVIN HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
10X ApS | Company | 10.0% | 10.0% | 2020 |
Sodelix ApS | Company | 10.0% | 10.0% | 2020 |
OTTO MØNSTED AKTIESELSKAB | Company | 10.0% | 10.0% | 2020 |
MOHR HOLDING ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 10.0% | 10.0% | 2013 | |
BONDO HOLDING ApS | Company | 5.0% | 5.0% | 2011 |
GATEHOUSE HOLDING A/S | Company | 10.0% | 0.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirma Steen Andersen | Audit | 0 companies |
| Kenney Schmidt Christiansen | Management | 0 companies |
| Anette Kristensen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jonna Andersen | Deputy | 0 companies |
| Niels Buus | Chief Executive Officer | 0 companies |
| Michael Bondo Andersen | Chief Executive Officer | 0 companies |
| Jacob Jakobsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Mogens Jerløv | Board of Directors | 0 companies |
| Frank Winther | Board of Directors | 0 companies |
| Søren Bondo Andersen | Board of Directors | 0 companies |
| Mads Peter Lübeck | Board of Directors | 0 companies |
| Jens Christian Frandsen | Board of Directors | 0 companies |
| Hans Gregersen | Deputy Chairman | 0 companies |
| Heinrich Zink | Deputy Chairman | 0 companies |
| Jens Tiedemann | Board of Directors | 0 companies |
| Peter Koch | Deputy Chairman | 0 companies |
| Karina Bergstrøm Larsen | Board of Directors | 0 companies |
| Ulrik Bülow | Deputy Chairman | 0 companies |
| Jeppe Heinrich Zink | Board of Directors | 0 companies |
| Niels Henrik Langkilde | Board of Directors | 0 companies |
| Klaus Langballe Axelsen | Board of Directors | 0 companies |
| Niels Peter Langkilde | Board of Directors | 0 companies |
| Lars Mohr Jensen | Board of Directors | 0 companies |
| Heine Blach Jensen | Board of Directors | 0 companies |
| Denis Jean Jørgen Viet-Jacobsen | Board of Directors | 0 companies |
| Jørgen Brøndgaard Nielsen | Board of Directors | 0 companies |
| Jakob Axel Nielsen | Chairman | 0 companies |
| Jesper Brøckner Nielsen | Board of Directors | 0 companies |
| Nina Christiane Movin | Deputy Chairman | 0 companies |
| Anders Jeppe Skovgaard Nielsen | Board of Directors | 0 companies |
| Petar Popovski | Board of Directors | 0 companies |
| Jens Christian Lorenzen | Board of Directors | 0 companies |
| Poul Bondo | Deputy Chairman | 0 companies |
| Niels Henrik Olesen | Board of Directors | 0 companies |