| Revenue | DKK 2,4M | +10% |
| EBITDA | DKK 566K | +79% |
| Net profit | DKK -492K | +48% |
| Total assets | DKK 22,7M | +17% |
| Equity | DKK 4,1M | +183% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.712 | 6.033 | 6.231 | 9.009 | 3.120 | 2.280 | 1.718 | 1.432 | 827 | 1.802 | 2.165 | 2.383 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 228 | 5.888 | 4.542 | 4.638 | -314 | 474 | -391 | -10.307 | -152 | 120 | 317 | 566 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 228 | 5.888 | 4.542 | 4.638 | -314 | 474 | -391 | -10.307 | -152 | 120 | 317 | 566 |
| Net financials | -1.572 | -3.250 | -3.684 | -977 | -1.097 | -1.135 | -912 | -1.554 | -739 | -946 | -1.382 | -1.197 |
| Profit before tax | -1.344 | 2.638 | 858 | 3.661 | -1.412 | -661 | -1.303 | -11.861 | -891 | -826 | -1.065 | -631 |
| Tax | -329 | 826 | 39 | 803 | -332 | -146 | -288 | -2.560 | -135 | -148 | -111 | -139 |
| Net profit | -1.014 | 1.812 | 819 | 2.858 | -1.079 | -516 | -1.015 | -9.301 | -756 | -678 | -954 | -492 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.238 | 38.373 | 36.695 | 34.695 | 33.373 | 32.150 | 29.410 | 18.848 | 18.499 | 19.119 | 19.407 | 22.652 |
| Equity | 7.066 | 8.878 | 9.697 | 9.403 | 8.324 | 7.808 | 6.793 | -2.508 | -3.260 | -3.938 | -4.892 | 4.080 |
| Long-term debt | 26.456 | 24.655 | 21.547 | 19.619 | 15.903 | 13.170 | 1.000 | 500 | 500 | 725 | 1.599 | 2.008 |
| Short-term debt | 2.716 | 2.489 | 2.968 | 2.898 | 5.882 | 7.672 | 17.990 | 19.789 | 20.202 | 21.424 | 20.953 | 14.750 |
| Total debt | 29.172 | 27.144 | 24.515 | 22.517 | 21.785 | 20.841 | 18.990 | 20.289 | 20.702 | 22.149 | 22.552 | 16.758 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2020 | — | — |
LM Management | Management | 2025 | — | — |
EJ Management | Management | 2023 | — | — |
SM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kjærholm Mikkelsen | Management | 0 companies |
| Lyn Marie Cheung | Management | 0 companies |
| Edward James Sheard | Management | 0 companies |
| Søren Martin Overgaard | Management | 0 companies |
| Jette Mariann Hulgaard | Chairman | 0 companies |
| Justin Andrew Bickle | Board of Directors | 0 companies |
| Stig Nørskov Kulmbach | Chairman | 0 companies |
| Martin Anthony Cooke | Board of Directors | 0 companies |
| Rory John O'Neill | Board of Directors | 0 companies |
| Jame Donath | Board of Directors | 0 companies |
| Mette Sol Djernis Gall | Chairman | 0 companies |
| Marianne Dalby | Board of Directors | 0 companies |
| Anthony Ray Horton | Chairman | 0 companies |
| Paul Philip O'Donnell | Board of Directors | 0 companies |
| Thomas Buskop | Chairman | 0 companies |
| Brian William Power | Board of Directors | 0 companies |
| Frank Nissen Pedersen | Board of Directors | 0 companies |
| Orla Elizabeth Gillen | Board of Directors | 0 companies |
| Kim Graven Nielsen | Chairman | 0 companies |