| Revenue | DKK -33K | -47% |
| EBITDA | DKK -33K | +47% |
| Net profit | DKK 632K | +134% |
| Total assets | DKK 9,9M | +26% |
| Equity | DKK 9,8M | +25% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 249 | 2.128 | 1.589 | 1.394 | 2.039 | 2.485 | 348 | -30 | -19 | -21 | -36 | -61 | -33 |
| Staff expenses | -0 | -266 | -464 | -506 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 249 | 1.862 | 1.126 | 888 | 2.035 | 2.485 | 348 | -30 | -19 | -21 | -36 | -61 | -33 |
| Depreciation & amort. | -0 | -13 | -88 | -65 | -58 | -46 | -43 | -12 | -12 | -0 | -0 | -0 | -0 |
| EBIT | 249 | 1.849 | 1.038 | 823 | 1.977 | 2.439 | 304 | -43 | -31 | -21 | -36 | -61 | -33 |
| Net financials | 2.595 | 2.650 | 3.154 | 1.945 | 252 | 635 | 480 | 639 | -92 | 338 | 535 | -1.747 | 721 |
| Profit before tax | 2.843 | 4.500 | 4.191 | 2.769 | 2.229 | 3.074 | 785 | 597 | -123 | 317 | 499 | -1.808 | 689 |
| Tax | 712 | 1.128 | 1.234 | 613 | 508 | 691 | 173 | 133 | -33 | 71 | 84 | 66 | 57 |
| Net profit | 2.131 | 3.372 | 2.957 | 2.156 | 1.722 | 2.383 | 611 | 464 | -90 | 246 | 415 | -1.875 | 632 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.013 | 34.470 | 35.729 | 34.771 | 23.225 | 25.129 | 22.798 | 21.230 | 20.768 | 1.937 | 11.312 | 7.892 | 9.906 |
| Equity | 32.313 | 33.685 | 34.642 | 33.798 | 22.520 | 22.903 | 21.514 | 19.978 | 19.387 | 1.846 | 2.261 | 7.811 | 9.768 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.953 | 0 | 0 |
| Short-term debt | 1.700 | 785 | 906 | 854 | 703 | 2.224 | 1.273 | 1.241 | 1.151 | 92 | 98 | 81 | 138 |
| Total debt | 1.700 | 785 | 906 | 854 | 703 | 2.224 | 1.273 | 1.241 | 1.151 | 92 | 9.051 | 81 | 138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2022 | — | — |
ET | Audit | 1998 | — | — |
PL Management | Management | 1998 | — | — |
HF Management | Management | 2011 | — | — |
PA Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Metorion Holding ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Marie Fabricius-Bachmann | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Poul Lars Fabricius-Bjerre | Management | 0 companies |
| Henrik Fabricius-Bjerre | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Bent Fabricius-Bjerre | Chairman | 0 companies |