| Revenue | DKK -327K | +810% |
| EBITDA | DKK -327K | -528% |
| Net profit | DKK 304K | +66% |
| Total assets | DKK 9M | +1850% |
| Equity | DKK 590K | +107% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 305 | 241 | -20 | 946 | 3.534 | 3.739 | 3.892 | 6.443 | 3.460 | -36 | -327 |
| Staff expenses | -316 | -100 | -1 | -1.985 | -6.298 | -5.169 | -4.872 | -12.183 | -4.657 | -16 | -0 |
| EBITDA | -11 | 140 | -21 | -487 | -2.764 | -1.430 | -980 | -5.740 | -1.197 | -52 | -327 |
| Depreciation & amort. | -8 | 42 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -19 | 98 | -21 | -487 | -2.764 | -1.430 | -980 | -5.740 | -1.197 | -52 | -327 |
| Net financials | -9 | 3 | 4 | 11 | 5 | -44 | -77 | -3 | -4 | -25 | 0 |
| Profit before tax | -28 | 101 | -17 | -476 | -2.759 | -1.474 | -1.057 | -5.743 | -1.202 | -77 | -326 |
| Tax | -7 | 32 | 47 | 276 | -607 | -324 | -233 | -1.263 | 1.831 | -261 | -630 |
| Net profit | -21 | 69 | -64 | -752 | -2.151 | -1.150 | -825 | -4.480 | -3.033 | 183 | 304 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 411 | 393 | 291 | 1.779 | 1.098 | 1.272 | 1.903 | 2.330 | 449 | 460 | 8.977 |
| Equity | 273 | 342 | 279 | 961 | -1.190 | -2.340 | -3.165 | -7.645 | -8.297 | -8.113 | 590 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131 | 131 | 132 |
| Short-term debt | 138 | 50 | 12 | 818 | 2.288 | 3.612 | 5.068 | 9.975 | 8.614 | 8.442 | 8.254 |
| Total debt | 138 | 50 | 12 | 818 | 2.288 | 3.612 | 5.068 | 9.975 | 8.746 | 8.574 | 8.386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
KK Management | Management | 1996 | — | — |
FK | Audit | 1996 | — | — |
HD Management | Management | 2020 | — | — |
KL Management | Management | 1996 | — | — |
KH Management | Management | 2022 | — | — |
PE Management | Management | 1996 | — | — |
LH | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1998 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BENGTSSON HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
Mercell Denmark Holdings A/S | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Klaus Kaeding | Management | 0 companies |
| Flemming Karger Bernth | Audit | 0 companies |
| Henrik Dige Christensen | Management | 0 companies |
| Kevin Leig Bengtsson | Management | 0 companies |
| Kjetil Haukås | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Laurits Henning Lauritsen | Audit | 0 companies |
| Svend Erik Skydt | Chairman | 0 companies |
| Frederik Eeg | Chairman | 0 companies |
| Kurt Leig Bengtsson | Chairman | 0 companies |
| Lars Vangen Jordet | Board of Directors | 0 companies |
| Per Adamsen Jensen | Board of Directors | 0 companies |
| Guro Becker | Board of Directors | 0 companies |
| Terje Wibe | Chairman | 0 companies |
| Jan Steen Hansen | Board of Directors | 0 companies |
| Peter Vinther Bjerregaard | Board of Directors | 0 companies |
| Jacob Andreas Møller | Board of Directors | 0 companies |
| Arild Nilsen | Board of Directors | 0 companies |