| Revenue | DKK -3,3M | -410% |
| EBITDA | DKK -6,3M | -158% |
| Net profit | DKK -6,6M | -203% |
| Total assets | DKK 50,9M | +64% |
| Equity | DKK 10,8M | -38% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.226 | 6.202 | 11.410 | 1.076 | -3.337 |
| Staff expenses | -5.422 | -5.020 | -3.965 | -2.368 | -2.133 |
| EBITDA | 1.115 | 4.118 | 8.211 | -2.455 | -6.333 |
| Depreciation & amort. | -1.740 | -761 | -0 | -0 | -0 |
| EBIT | -624 | 3.357 | 8.211 | -2.455 | -6.333 |
| Net financials | -1.319 | -681 | -413 | -256 | -1.117 |
| Profit before tax | -1.943 | 2.676 | 7.798 | -2.711 | -7.450 |
| Tax | -420 | 579 | 1.276 | -531 | -838 |
| Net profit | -1.523 | 2.097 | 6.522 | -2.180 | -6.612 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 76.642 | 53.280 | 44.162 | 30.993 | 50.896 |
| Equity | 30.828 | 33.012 | 29.592 | 17.419 | 10.807 |
| Long-term debt | 14.374 | 12.106 | 8.012 | 6.706 | 11.743 |
| Short-term debt | 30.343 | 8.161 | 6.327 | 6.868 | 28.346 |
| Total debt | 44.717 | 20.268 | 14.339 | 13.574 | 40.089 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MM Management | Management | 2001 |
| Former (2) | ||
OT Management | Management | 2000 – 2001 |
SF Management | Management | 2000 – 2000 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2017 | |
| Chairman | 2019 | |
| Former (8) | ||
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2014 – 2017 | |
| Chairman | 2010 – 2019 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2000 – 2002 | |
| Board of Directors | 2000 – 2002 | |
| Chairman | 2004 – 2009 | |
| Board of Directors | 2004 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Torbjørn Toftdahl Olesen | Management | 0 companies |
| Mogens Mathiasen | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |
| Per Stævnsbo Nielsen | Board of Directors | 0 companies |
| Sven Asbjørn Toftdahl Olesen | Board of Directors | 0 companies |
| Henrik Heide Ottosen | Chairman | 0 companies |
| Mads Krarup Kjær | Board of Directors | 0 companies |
| Ole Enggaard Pedersen | Board of Directors | 0 companies |
| Robert George Fernley | Board of Directors | 0 companies |
| Per Vinther Møller | Chairman | 0 companies |
| Jens Jørgen Kollerup | Board of Directors | 0 companies |
| Mads Balsby Wilkens | Chairman | 0 companies |
| Lars Buhl | Board of Directors | 0 companies |