| Revenue | DKK 186K | +74% |
| EBITDA | DKK 486K | +353% |
| Net profit | DKK 6,7M | -18% |
| Total assets | DKK 189,3M | +2% |
| Equity | DKK 129,7M | +5% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 155 | 202 | 94 | 107 | 186 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 155 | 936 | 94 | 107 | 486 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 155 | 936 | 94 | 107 | 486 |
| Net financials | 11.404 | 14.576 | 16.809 | 10.092 | 7.287 |
| Profit before tax | 11.559 | 15.512 | 16.903 | 10.199 | 7.773 |
| Tax | -349 | -1.153 | 2.494 | 1.967 | 1.030 |
| Net profit | 11.908 | 16.664 | 14.409 | 8.232 | 6.743 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 127.001 | 148.277 | 228.245 | 185.894 | 189.345 |
| Equity | 83.646 | 100.310 | 114.720 | 122.952 | 129.695 |
| Long-term debt | 12.388 | 12.303 | 12.233 | 12.179 | 12.090 |
| Short-term debt | 30.967 | 35.664 | 101.131 | 50.602 | 47.333 |
| Total debt | 43.355 | 47.967 | 113.364 | 62.781 | 59.423 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
MF Audit | Audit | 1998 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 1998 – 2000 | |
| Board of Directors | 1998 – 2005 | |
| Board of Directors | 2000 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Flenør Balle | Audit | 0 companies |
| Peter Schaumburg-Müller | Board of Directors | 0 companies |
| Henrik Hartmann Munck | Board of Directors | 0 companies |
| Jens Grønvold | Board of Directors | 0 companies |