| Revenue | DKK -33K | -6% |
| EBITDA | DKK -58K | +4% |
| Net profit | DKK 2,8M | -53% |
| Total assets | DKK 84,9M | -2% |
| Equity | DKK 27,1M | -9% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -64 | -56 | -75 | -35 | -33 |
| Staff expenses | -25 | -25 | -25 | -25 | -25 |
| EBITDA | -89 | -81 | -100 | -60 | -58 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -89 | -81 | -100 | -60 | -58 |
| Net financials | 2.376 | 619 | 6.334 | 7.736 | 3.791 |
| Profit before tax | 2.287 | 538 | 6.234 | 7.677 | 3.734 |
| Tax | 152 | 107 | 1.362 | 1.675 | 897 |
| Net profit | 2.135 | 431 | 4.872 | 6.002 | 2.836 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 72.154 | 72.606 | 79.572 | 86.353 | 84.883 |
| Equity | 22.837 | 21.867 | 26.739 | 29.741 | 27.077 |
| Long-term debt | 589 | 86 | 1.273 | 1.436 | 654 |
| Short-term debt | 48.729 | 50.653 | 51.560 | 55.176 | 57.000 |
| Total debt | 49.318 | 50.739 | 52.833 | 56.612 | 57.654 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
OM | Founder | 1996 |
JK Management | Management | 2017 |
| Former (1) | ||
CM Management | Management | 2011 – 2017 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Individual | 100% | 0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Muldorff Frellsen | Management | 0 companies |
| Ole Michael Muldorff Frellsen | Founder | 0 companies |
| Jens Kristian Skov Hansen | Management | 0 companies |