| Revenue | DKK -28K | +14% |
| EBITDA | DKK -1,1M | +26% |
| Net profit | DKK -1,3M | +15% |
| Total assets | DKK 2,4M | -57% |
| Equity | DKK -2,8M | -82% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 146 | 95 | 85 | -24 | -28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 146 | 95 | -415 | -1.424 | -1.057 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 146 | 95 | -415 | -1.424 | -1.057 |
| Net financials | -164 | -114 | -191 | -150 | -197 |
| Profit before tax | -19 | -20 | -606 | -1.575 | -1.254 |
| Tax | 1 | -2 | -131 | -99 | -0 |
| Net profit | -20 | -18 | -475 | -1.476 | -1.254 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 7.813 | 7.668 | 7.161 | 5.667 | 2.428 |
| Equity | 4 | -14 | -489 | -1.524 | -2.778 |
| Long-term debt | 5.669 | 5.643 | 5.202 | 5.119 | 3.522 |
| Short-term debt | 1.909 | 1.809 | 2.348 | 2.072 | 1.684 |
| Total debt | 7.577 | 7.452 | 7.550 | 7.191 | 5.206 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
FS Audit | Audit | 1995 – 2009 |
MM Management | Management | 2000 – 2024 |
| Audit | 1991 – 1995 | |
JM Management | Management | 1991 – 2000 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 1991 – 1996 | |
| Board of Directors | 2000 – 2023 | |
| Board of Directors | 1991 – 1993 | |
| Board of Directors | 1996 – 2000 | |
| Board of Directors | 2013 – 2023 | |
| Board of Directors | 1991 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Smed Sørensen | Audit | 0 companies |
| Mogens Madsen | Management | 0 companies |
| Revisionsfirmaet Kjeld Kappel & Co | Audit | 0 companies |
| John Madsen | Management | 0 companies |
| Henrik Westergaard | Board of Directors | 0 companies |
| Anni Ahrndt Nysom | Board of Directors | 0 companies |
| Ole Kaels | Board of Directors | 0 companies |
| Per Visti Thougaard | Board of Directors | 0 companies |
| Per Ahrndt Madsen | Board of Directors | 0 companies |
| Kirsten de Place Ahrndt Frandsen | Board of Directors | 0 companies |