| Revenue | DKK 1,7M | -23% |
| EBITDA | DKK 1,3M | -33% |
| Net profit | DKK 102K | -84% |
| Total assets | DKK 12,9M | -6% |
| Equity | DKK 5M | -10% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.345 | 1.785 | 1.679 | 2.175 | 1.678 |
| Staff expenses | -371 | -151 | -229 | -207 | -249 |
| EBITDA | 974 | 1.615 | 1.450 | 1.936 | 1.301 |
| Depreciation & amort. | -1.262 | -1.054 | -980 | -846 | -836 |
| EBIT | -288 | 561 | 470 | 1.091 | 465 |
| Net financials | -217 | -218 | -131 | -263 | -300 |
| Profit before tax | -505 | 344 | 339 | 827 | 165 |
| Tax | -65 | 35 | 75 | 179 | 63 |
| Net profit | -440 | 309 | 264 | 648 | 102 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 17.267 | 15.310 | 15.089 | 13.629 | 12.869 |
| Equity | 5.537 | 5.846 | 6.110 | 5.558 | 5.012 |
| Long-term debt | 8.098 | 7.247 | 6.787 | 6.489 | 6.135 |
| Short-term debt | 3.048 | 1.598 | 1.492 | 703 | 779 |
| Total debt | 11.146 | 8.846 | 8.279 | 7.192 | 6.915 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2020 |
| Former (4) | ||
ET | Audit | 1991 – 1992 |
SB Management | Management | 1991 – 1993 |
SS Management | Management | 1991 – 1992 |
FL Management | Management | 1991 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2021 | |
| Former (12) | ||
| Board of Directors | 1991 – 1998 | |
| Board of Directors | 1991 – 1997 | |
| Board of Directors | 1991 – 1994 | |
| Board of Directors | 1991 – 1993 | |
| Board of Directors | 1991 – 1998 | |
| Board of Directors | 1998 – 2019 | |
| Board of Directors | 1998 – 2019 | |
| Board of Directors | 2014 – 2021 | |
| Board of Directors | 1991 – 1993 | |
| Board of Directors | 1998 – 2014 | |
| Chairman | 1991 – 1993 | |
| Board of Directors | 1991 – 1992 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 10–14.99% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Steen Bredskov | Management | 0 companies |
| Martin Ladefoged Bøgeskov | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Flemming Ladefoged Petersen | Management | 0 companies |
| Jan Mygdam | Chairman | 0 companies |
| Jørgen Henrik Ove | Board of Directors | 0 companies |
| Hans Peder Hansen | Board of Directors | 0 companies |
| Henrik Stig Møller | Board of Directors | 0 companies |
| Dan Bredskov | Board of Directors | 0 companies |
| Peter Cederfeld de Simonsen | Board of Directors | 0 companies |
| Thorkild Ladefoged | Board of Directors | 0 companies |
| Hans Peter Poulsen | Board of Directors | 0 companies |
| Henrik Nielsen | Board of Directors | 0 companies |
| Kent Bredskov | Board of Directors | 0 companies |
| Vagn Hansen | Board of Directors | 0 companies |
| Jørgen Bredskov | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |