| Revenue | DKK 263K | -16% |
| EBITDA | DKK 40K | +2875% |
| Net profit | DKK -59K | +63% |
| Total assets | DKK 2,3M | -10% |
| Equity | DKK 1,3M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 348 | 375 | 725 | 0 | -13 | -7 | 334 | 515 | 493 | 610 | 618 | -26 | 312 | 263 |
| Staff expenses | -155 | -331 | -8 | -1 | -11 | -11 | -200 | -371 | -398 | -392 | -422 | -251 | -271 | -223 |
| EBITDA | 177 | 23 | 702 | -11 | -23 | -18 | 134 | 144 | 95 | 218 | 196 | -277 | -1 | 40 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -84 | -88 | -88 | -88 | -146 | -120 | -78 |
| EBIT | 177 | 23 | 702 | -11 | -23 | -18 | 128 | 60 | 7 | 130 | 108 | -423 | -121 | -38 |
| Net financials | 8 | -3 | 41 | 6 | 1 | -0 | -1 | -34 | 23 | 120 | 199 | -18 | -40 | -21 |
| Profit before tax | 185 | 20 | 743 | -5 | -22 | -18 | 127 | 26 | 29 | 250 | 307 | -441 | -161 | -59 |
| Tax | 46 | 6 | 184 | -0 | -0 | -0 | 19 | 5 | 6 | 39 | 68 | -15 | -0 | -0 |
| Net profit | 139 | 14 | 559 | -5 | -22 | -18 | 108 | 21 | 23 | 211 | 240 | -426 | -161 | -59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 984 | 1.249 | 2.238 | 2.049 | 1.970 | 1.951 | 3.564 | 3.340 | 3.438 | 3.471 | 2.753 | 2.698 | 2.580 | 2.313 |
| Equity | 799 | 813 | 1.371 | 1.366 | 1.344 | 1.326 | 1.434 | 1.455 | 1.478 | 1.688 | 1.928 | 1.503 | 1.341 | 1.282 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.055 | 1.025 | 972 | 9 | 5 | 5 | 8 |
| Short-term debt | 185 | 437 | 691 | 683 | 626 | 626 | 2.111 | 805 | 909 | 790 | 800 | 1.191 | 1.233 | 1.023 |
| Total debt | 185 | 437 | 691 | 683 | 626 | 626 | 2.111 | 1.861 | 1.934 | 1.762 | 809 | 1.196 | 1.239 | 1.031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 1990 | — | — |
LM Management | Management | 1990 | — | — |
LM Founder | Founder | 1990 | — | — |
MM Management | Management | 1990 | — | — |
BN Management | Management | 1990 | — | — |
HK Audit | Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN MØLLER ApS | Company | 50.0% | 50.0% | 2010 |
METTE MØLLER ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Faurholt | Management | 0 companies |
| Lars Møller | Management | 0 companies |
| Leif Max Hansen | Founder | 0 companies |
| Mariane Møller | Management | 0 companies |
| Bent Norup Refsgaard | Management | 0 companies |
| Henning Krabbe | Audit | 0 companies |
| Lise Rodmann | Board of Directors | 0 companies |