| Revenue | DKK -12K | +6% |
| EBITDA | DKK -12K | -6% |
| Net profit | DKK 72K | -2% |
| Total assets | DKK 641K | +0% |
| Equity | DKK 614K | +0% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -12 | -10 | -13 | -12 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -10 | -13 | -12 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -10 | -13 | -12 | -12 |
| Net financials | 102 | 103 | 104 | 105 | 104 |
| Profit before tax | 90 | 93 | 91 | 94 | 92 |
| Tax | 20 | 21 | 20 | 21 | 20 |
| Net profit | 70 | 73 | 71 | 73 | 72 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 632 | 633 | 635 | 639 | 641 |
| Equity | 605 | 608 | 609 | 612 | 614 |
| Long-term debt | 15 | 16 | 15 | 16 | 15 |
| Short-term debt | 12 | 9 | 11 | 11 | 12 |
| Total debt | 27 | 25 | 26 | 27 | 27 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
CM Founder | Founder | 2000 |
OM | Founder | 2000 |
JM Founder | Founder | 2000 |
IL Founder | Founder | 2000 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2011 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2014 | |
| Individual | 20–24.99% | 20–24.99% | 2019 | |
| Individual | 20–24.99% | 20–24.99% | 2020 | |
| Individual | 10–14.99% | 10–14.99% | 2008 | |
| Individual | 5–9.99% | 5–9.99% | 2008 | |
| Individual | 5–9.99% | 5–9.99% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Muldorff Frellsen | Founder | 0 companies |
| Ole Michael Muldorff Frellsen | Founder | 0 companies |
| Jørgen Muldorff Frellsen | Founder | 0 companies |
| Inge Lis Frellsen | Founder | 0 companies |
| Birgitte Muldorff Hansen | Board of Directors | 0 companies |