| Revenue | DKK 29K | -87% |
| EBITDA | DKK -125K | -181% |
| Net profit | DKK -460K | -287% |
| Total assets | DKK 1M | -24% |
| Equity | DKK -3,6M | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 304 | 39 | 471 | 156 | 214 | 145 | 182 | 152 | 261 | 133 | 198 | 229 | 29 |
| Staff expenses | -227 | -229 | -271 | -282 | -216 | -200 | -198 | -211 | -198 | -193 | -95 | -75 | -154 |
| EBITDA | 77 | -190 | 200 | -125 | -2 | -54 | -16 | -59 | 63 | -61 | 103 | 154 | -125 |
| Depreciation & amort. | -42 | -42 | -40 | -39 | -39 | -39 | -20 | -20 | -20 | -20 | -20 | -20 | -20 |
| EBIT | 35 | -233 | 160 | -165 | -41 | -94 | -36 | -79 | 43 | -80 | 84 | 135 | -145 |
| Net financials | -205 | -288 | -177 | -108 | -143 | -94 | -181 | -80 | -168 | -190 | -182 | -253 | -315 |
| Profit before tax | -170 | -520 | -17 | -272 | -184 | -187 | -216 | -159 | -125 | -271 | -99 | -119 | -460 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -170 | -520 | -17 | -272 | -184 | -187 | -216 | -159 | -125 | -271 | -99 | -119 | -460 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.573 | 2.012 | 1.488 | 1.281 | 1.153 | 1.187 | 1.052 | 1.035 | 1.144 | 1.105 | 892 | 1.333 | 1.010 |
| Equity | -970 | -1.490 | -1.507 | -1.780 | -1.964 | -2.151 | -2.367 | -2.526 | -2.651 | -2.921 | -3.020 | -3.139 | -3.599 |
| Long-term debt | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.527 | 3.502 | 2.995 | 3.060 | 3.116 | 3.338 | 3.419 | 3.561 | 3.680 | 4.026 | 3.912 | 4.472 | 4.610 |
| Total debt | 2.543 | 3.502 | 2.995 | 3.060 | 3.116 | 3.338 | 3.419 | 3.561 | 3.795 | 4.026 | 3.912 | 4.472 | 4.610 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH | Audit | 1965 | — | — |
MP Management | Management | 1965 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1965 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1965 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1965 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Henrik Kamstrup Larsen | Audit | 0 companies |
| Mogens Prehn Sørensen | Management | 0 companies |
| Hedy Haslauer Sørensen | Board of Directors | 0 companies |
| Jens Morten Prehn Sørensen | Board of Directors | 0 companies |
| Jørn Tholstrup Madsen | Board of Directors | 0 companies |
| Jørgen Carl Philipsen | Board of Directors | 0 companies |
| Elise Inge Sørensen | Board of Directors | 0 companies |