| Revenue | DKK -55K | -96% |
| EBITDA | DKK -5,3M | +1% |
| Net profit | DKK 34M | -23% |
| Total assets | DKK 703,3M | +12% |
| Equity | DKK 630,2M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 643 | 5.266 | 2.142 | 590 | 543 | 453 | 531 | 974 | 1.647 | -152 | -407 | -1.317 | -55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.781 | -3.961 | -5.211 |
| EBITDA | 643 | 5.266 | 2.142 | 590 | 543 | 453 | 531 | 967 | 1.647 | -254 | -2.189 | -5.318 | -5.266 |
| Depreciation & amort. | -100 | -100 | -73 | -28 | -11 | -12 | -227 | -144 | -201 | -151 | -158 | -158 | -329 |
| EBIT | 543 | 5.166 | 2.068 | 561 | 532 | 441 | 304 | 823 | 1.446 | -405 | -2.347 | -5.477 | -5.595 |
| Net financials | -208 | -145 | -135 | 79 | -292 | 5.313 | 568 | 694 | 1.673 | 1.374 | 573.569 | 63.423 | 50.025 |
| Profit before tax | 335 | 5.021 | 1.934 | 640 | 241 | 5.465 | 487 | 1.132 | 2.735 | 584 | 570.807 | 57.051 | 43.562 |
| Tax | 96 | 249 | 403 | 65 | 68 | 142 | 118 | 238 | 373 | 133 | -6.540 | 12.597 | 9.533 |
| Net profit | 239 | 4.773 | 1.531 | 575 | 173 | 5.323 | 369 | 894 | 2.361 | 451 | 577.347 | 44.454 | 34.029 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.915 | 14.317 | 16.398 | 16.536 | 16.022 | 21.423 | 21.950 | 22.696 | 20.361 | 16.423 | 584.296 | 627.666 | 703.336 |
| Equity | 637 | 5.313 | 6.745 | 7.220 | 7.292 | 12.512 | 12.774 | 13.561 | 13.922 | 11.373 | 583.720 | 621.175 | 630.204 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.000 |
| Short-term debt | 10.278 | 9.004 | 9.634 | 9.315 | 8.730 | 8.911 | 9.176 | 9.135 | 6.439 | 5.045 | 576 | 6.489 | 13.131 |
| Total debt | 10.278 | 9.004 | 9.634 | 9.315 | 8.730 | 8.911 | 9.176 | 9.135 | 6.439 | 5.045 | 576 | 6.489 | 73.131 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
LK Management | Management | 2019 | — | — |
JP Management | Management | 1999 | — | — |
KL Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 0.0% | 2018 | |
| Individual | 25.0% | 0.0% | 2018 | |
| Individual | 25.0% | 100.0% | 2018 | |
| Individual | 25.0% | 0.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Busk | Chief Executive Officer | 0 companies |
| Lisbeth Kaastrup Steffensen | Management | 0 companies |
| Jens Puggaard | Management | 0 companies |
| Kim Lützner | Chief Executive Officer | 0 companies |
| Karoly Laszlo Nemeth | Chairman | 0 companies |
| Gitte Lützner | Chairman | 0 companies |
| Mogens Skouenborg | Chairman | 0 companies |
| Niels Balling | Board of Directors | 0 companies |
| Robert Lützner | Chairman | 0 companies |
| Willy Jespersen Friis | Board of Directors | 0 companies |
| Jesper Leonard Abel | Chairman | 0 companies |