| Revenue | DKK -27K | -47% |
| EBITDA | DKK -27K | +47% |
| Net profit | DKK 283K | +252% |
| Total assets | DKK 4,3M | -1% |
| Equity | DKK 940K | +21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -142 | -106 | 1 | -24 | -12 | -0 | 44 | 7 | 2 | -0 | -37 | -58 | -50 | -27 |
| Staff expenses | -0 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -142 | -111 | 1 | -24 | -12 | -0 | 44 | 7 | 2 | -0 | -37 | -58 | -50 | -27 |
| Depreciation & amort. | -15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -157 | -111 | 1 | -24 | -12 | -0 | 44 | 7 | 2 | -0 | -37 | -58 | -50 | -27 |
| Net financials | -8 | 57 | 2 | -0 | 16 | 8 | 15 | -4 | 6 | 185 | 539 | 546 | -136 | 309 |
| Profit before tax | -165 | -54 | 3 | -24 | 4 | 8 | 60 | 3 | 8 | 185 | 502 | 488 | -186 | 283 |
| Tax | -0 | -76 | -3 | 86 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -165 | 22 | 6 | -110 | 4 | 8 | 60 | 3 | 8 | 185 | 502 | 488 | -186 | 283 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 560 | 520 | 282 | 181 | 198 | 178 | 149 | 147 | 139 | 324 | 766 | 1.089 | 4.321 | 4.275 |
| Equity | 397 | 272 | 261 | 150 | 154 | 162 | 122 | 125 | 132 | 317 | 748 | 1.083 | 779 | 940 |
| Long-term debt | 145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.796 | 1.519 |
| Short-term debt | 25 | 248 | 22 | 31 | 44 | 16 | 27 | 23 | 6 | 6 | 18 | 6 | 1.747 | 1.816 |
| Total debt | 170 | 248 | 22 | 31 | 44 | 16 | 27 | 23 | 6 | 6 | 18 | 6 | 3.542 | 3.335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2006 | — | — |
KM Management | Management | 1998 | — | — |
IO Management | Management | 1999 | — | — |
KB Management | Management | 1998 | — | — |
FL Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Stig Svejgaard | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Inger Olga Brandstrup | Management | 0 companies |
| Klaus Buddig Johansen | Management | 0 companies |
| Finn Ladegaard Knudsen | Management | 0 companies |
| Mads Bagoly Sander Hansen | Board of Directors | 0 companies |
| Lars Brandstrup | Chairman | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |