| Revenue | DKK -111K | -17% |
| EBITDA | DKK -111K | +17% |
| Net profit | DKK -651K | -123% |
| Total assets | DKK 41,4M | -20% |
| Equity | DKK 39,6M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -264 | -247 | -186 | -102 | -108 | -570 | -153 | -145 | -120 | -122 | -145 | -142 | -134 | -111 |
| Staff expenses | -0 | -0 | -0 | -400 | -400 | -200 | -50 | -0 | -400 | -100 | -100 | -0 | -0 | -0 |
| EBITDA | -264 | -247 | -186 | -502 | -508 | -770 | -203 | -145 | -520 | -222 | -245 | -142 | -134 | -111 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -264 | -247 | -186 | -502 | -508 | -770 | -203 | -145 | -520 | -222 | -245 | -142 | -134 | -111 |
| Net financials | 1.703 | 3.159 | 1.201 | 2.598 | 1.721 | 5.658 | 467 | 471 | 1.041 | 5.865 | 495 | 2.201 | 3.551 | -930 |
| Profit before tax | 1.101 | 2.636 | 776 | 1.892 | 1.046 | 4.888 | 264 | 326 | 521 | 5.643 | 250 | 2.059 | 3.416 | -1.042 |
| Tax | -38 | -264 | 551 | 244 | -209 | 258 | 31 | 40 | 98 | 776 | -163 | 425 | 636 | -391 |
| Net profit | 1.139 | 2.900 | 225 | 1.648 | 1.254 | 4.631 | 233 | 286 | 422 | 4.867 | 413 | 1.634 | 2.780 | -651 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.284 | 57.862 | 56.492 | 57.808 | 62.086 | 66.048 | 65.739 | 54.460 | 51.143 | 57.357 | 63.261 | 61.926 | 51.907 | 41.386 |
| Equity | 50.988 | 52.895 | 51.119 | 52.181 | 56.060 | 59.791 | 47.869 | 48.154 | 48.576 | 53.443 | 53.856 | 46.490 | 40.270 | 39.619 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.296 | 4.967 | 5.373 | 5.626 | 6.026 | 6.257 | 17.871 | 6.306 | 2.566 | 3.913 | 9.405 | 15.435 | 11.637 | 1.767 |
| Total debt | 4.296 | 4.967 | 5.373 | 5.626 | 6.026 | 6.257 | 17.871 | 6.306 | 2.566 | 3.913 | 9.405 | 15.435 | 11.637 | 1.767 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Founder | Founder | 1998 | — | — |
MM Management | Management | 2010 | — | — |
SL Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mette Mercedes Holding ApS | Company | 33.3% | 33.3% | 2018 |
Line Lotus Holding ApS | Company | 33.3% | 33.3% | 2018 |
Camilla Carrera Holding ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Munk | Founder | 0 companies |
| Mette Mercedes Munk | Management | 0 companies |
| Susanne Louise Munk | Founder | 0 companies |
| Preben Christensen | Chairman | 0 companies |
| Lars Ambrosius Nørgaard | Board of Directors | 0 companies |
| Jesper Elstrøm | Board of Directors | 0 companies |
| Camilla Carrera Munk | Board of Directors | 0 companies |
| Ole Dalsgård Nielsen | Chairman | 0 companies |
| Line Lotus Munk | Board of Directors | 0 companies |