| Revenue | DKK -80K | +6% |
| EBITDA | DKK -80K | -6% |
| Net profit | DKK 5,3M | +8% |
| Total assets | DKK 10,9M | +16% |
| Equity | DKK 7,7M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -253 | -26 | -14 | -114 | -25 | 4 | -319 | -273 | -56 | -76 | -80 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -253 | -26 | -14 | -114 | -25 | 4 | -319 | -273 | -56 | -76 | -80 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -7 | -7 | -7 |
| EBIT | -253 | -26 | -14 | -114 | -25 | 4 | -319 | -280 | -63 | -83 | -87 |
| Net financials | 3.839 | 5.236 | 4.999 | 5.177 | 4.466 | 4.753 | 4.077 | 4.316 | 4.681 | 4.995 | 5.317 |
| Profit before tax | 3.585 | 5.210 | 4.985 | 5.063 | 4.441 | 4.757 | 3.757 | 4.036 | 4.618 | 4.912 | 5.230 |
| Tax | -91 | 197 | 35 | 97 | -94 | 42 | -8 | 36 | -24 | -21 | -85 |
| Net profit | 3.677 | 5.013 | 4.950 | 4.966 | 4.535 | 4.716 | 3.765 | 4.000 | 4.642 | 4.933 | 5.315 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.119 | 21.637 | 19.168 | 15.975 | 14.999 | 13.649 | 10.921 | 10.148 | 9.817 | 9.455 | 10.935 |
| Equity | 10.289 | 8.802 | 6.252 | 5.218 | 9.752 | 9.468 | 8.233 | 7.234 | 6.875 | 6.459 | 7.732 |
| Long-term debt | 540 | 518 | 496 | 472 | 0 | 0 | 0 | 784 | 756 | 732 | 707 |
| Short-term debt | 11.290 | 12.318 | 12.421 | 10.284 | 5.247 | 4.182 | 2.688 | 2.131 | 2.185 | 2.264 | 2.318 |
| Total debt | 11.830 | 12.836 | 12.916 | 10.757 | 5.247 | 4.182 | 2.688 | 2.915 | 2.941 | 2.996 | 3.025 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 1998 | — | — |
MN Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHWARTZ INVEST ApS | Company | 5.0% | 5.0% | 2020 |
BOSOSO ApS | Company | 25.0% | 25.0% | 2021 |
ROEBERS INVEST ApS | Company | 66.7% | 66.7% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Michael Nils Roebers Olsson | Management | 0 companies |
| René Willum Schwartz Andersen | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Ellen Carla Olsson | Board of Directors | 0 companies |
| Birgitte Roebers Olsson | Board of Directors | 0 companies |