| Revenue | DKK -617K | +9% |
| EBITDA | DKK -617K | -9% |
| Net profit | DKK -690K | +18% |
| Total assets | DKK 4,4M | -6% |
| Equity | DKK 137K | -83% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 683 | 748 | 11 | -567 | -617 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 683 | 748 | 11 | -567 | -617 |
| Depreciation & amort. | -139 | -135 | -139 | -109 | -111 |
| EBIT | 544 | 613 | -127 | -676 | -728 |
| Net financials | -83 | -53 | -57 | -133 | -158 |
| Profit before tax | 461 | 561 | -185 | -809 | -886 |
| Tax | -0 | -199 | -56 | 31 | -196 |
| Net profit | 461 | 760 | -129 | -840 | -690 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.670 | 5.233 | 5.253 | 4.666 | 4.382 |
| Equity | 1.036 | 1.795 | 1.666 | 827 | 137 |
| Long-term debt | 40 | 28 | 11 | 0 | 0 |
| Short-term debt | 4.593 | 3.409 | 3.575 | 3.839 | 4.246 |
| Total debt | 4.634 | 3.438 | 3.586 | 3.839 | 4.246 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MA Management | Management | 2020 – 2026 |
SE Management | Management | 1992 – 2003 |
JL Management | Management | 2003 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 1992 – 2003 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2022 – 2026 | |
| Board of Directors | 2003 – 2017 | |
| Board of Directors | 2003 – 2006 | |
| Board of Directors | 1992 – 2003 | |
| Board of Directors | 2006 – 2017 | |
| Chairman | 1992 – 1998 | |
| Chairman | 2017 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Anker Rosenkilde | Management | 0 companies |
| Svend Erik Nielsen | Management | 0 companies |
| John Lauridsen | Management | 0 companies |
| Pia Vedel | Board of Directors | 0 companies |
| Jan Rosenkilde Damgaard | Board of Directors | 0 companies |
| Nicolai Lundhede Rosenkilde | Board of Directors | 0 companies |
| Richard Lauridsen | Board of Directors | 0 companies |
| Lisbeth Gade | Board of Directors | 0 companies |
| Lone Vedel Schødts | Board of Directors | 0 companies |
| Ebba Sand | Board of Directors | 0 companies |
| Birthe Vedel Nielsen | Chairman | 0 companies |
| Preben Rosenkilde | Chairman | 0 companies |