| Revenue | DKK -483K | +56% |
| EBITDA | DKK -674K | -101% |
| Net profit | DKK -5,8M | -207% |
| Total assets | DKK 192,7M | -24% |
| Equity | DKK 184,4M | -26% |
| Employees | 1 | — |
| Item | 2000 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | -160 | -108 | -392 | -369 | -483 | -527 | -257 | 1.163 | 5.359 | 375 | -372 | -309 | -483 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -331 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -168 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | -659 | -1.846 | -539 | -528 | -606 | -611 | -359 | 1.025 | 5.282 | 301 | -393 | -335 | -674 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -115 | -153 | -199 | -199 | -204 | -204 | -204 | -218 | -140 | -110 | -40 | -40 | -40 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | -774 | -1.999 | -738 | -727 | -810 | -814 | -563 | 807 | 5.142 | 191 | -434 | -375 | -715 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.534 | 20.099 | 15.918 | 38.780 | 16.216 | 11.741 | -2.532 | -922 | 28.437 | 54.151 | 11.012 | 6.421 | -5.023 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | 7.761 | 18.100 | 15.180 | 38.053 | 15.406 | 10.926 | -3.150 | -115 | 33.579 | 54.343 | 10.578 | 6.040 | -5.744 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 135 | 3.714 | 2.248 | 3.404 | 1.080 | 733 | -880 | 2.761 | 3.206 | 3.451 | -3 | 636 | 54 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | 7.626 | 14.385 | 12.931 | 34.649 | 14.326 | 10.193 | -2.269 | -2.876 | 30.373 | 50.892 | 10.581 | 5.403 | -5.797 |
| Item | 2000 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126.391 | 143.837 | 146.103 | 215.359 | 201.934 | 226.979 | 217.660 | 172.854 | 190.822 | 236.618 | 248.248 | 253.598 | 192.711 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 99.716 | 114.002 | 126.932 | 161.539 | 175.814 | 185.789 | 183.468 | 160.593 | 180.966 | 233.020 | 244.542 | 249.946 | 184.384 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 402 | 3 | 2 | 0 | 0 | 139 | 1.019 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.675 | 29.834 | 19.171 | 53.821 | 26.120 | 36.312 | 28.826 | 12.212 | 9.803 | 3.599 | 3.706 | 3.653 | 8.328 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.675 | 29.834 | 19.171 | 53.821 | 26.120 | 36.312 | 28.826 | 12.212 | 9.803 | 3.599 | 3.706 | 3.653 | 8.328 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2021 | — | — |
KS Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Duckert Familie Holding A/S | Company | 100.0% | 100.0% | 2024 |
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Marie Sophie Duckert | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Carsten Malby | Board of Directors | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Andreas Ditlev Duckert | Board of Directors | 0 companies |
| Barbara Maj Husted Werner | Board of Directors | 0 companies |
| Niels Vahman Bang | Chairman | 0 companies |