| Revenue | DKK -50K | -21% |
| EBITDA | DKK -280K | -5415% |
| Net profit | DKK -546K | -518% |
| Total assets | DKK 5,4M | -2% |
| Equity | DKK 1,2M | -32% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 97 | -71 | 51 | -64 | -50 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 660 | -71 | -52 | 5 | -280 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 660 | -71 | -52 | 5 | -280 |
| Net financials | 1 | 47 | -36 | -122 | -254 |
| Profit before tax | 562 | -23 | -88 | -117 | -534 |
| Tax | 121 | -40 | -37 | -28 | 12 |
| Net profit | 440 | 17 | -51 | -88 | -546 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.000 | 5.132 | 5.223 | 5.569 | 5.449 |
| Equity | 1.834 | 1.851 | 1.800 | 1.712 | 1.166 |
| Long-term debt | 21 | 66 | 66 | 66 | 66 |
| Short-term debt | 2.784 | 2.892 | 3.057 | 3.476 | 3.842 |
| Total debt | 2.805 | 2.958 | 3.123 | 3.542 | 3.908 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MJ Management | Management | 1998 |
| Former (1) | ||
PA Management | Management | 1998 – 1998 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 1998 | |
| Board of Directors | 2015 | |
| Board of Directors | 2009 | |
| Former (3) | ||
| Board of Directors | 1998 – 1998 | |
| Board of Directors | 1998 – 2009 | |
| Chairman | 1998 – 1998 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Joachim Raaberg | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| John Løfgren | Board of Directors | 0 companies |
| Gert Raaberg | Board of Directors | 0 companies |
| Morten Schwartz Nielsen | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Ditte Raaberg | Board of Directors | 0 companies |