| Revenue | DKK -58K | +19082% |
| EBITDA | DKK -58K | -19082% |
| Net profit | DKK -58K | -19282% |
| Total assets | DKK 710K | -12% |
| Equity | DKK 455K | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.667 | 14.245 | 12.097 | 7.889 | 2.965 | 2.645 | -15.636 | -178 | -98 | -120 | -72 | -0 | -58 |
| Staff expenses | -10.031 | -12.184 | -10.275 | -9.114 | -0 | -19.714 | -21.928 | -501 | -56 | -1 | -0 | -0 | -0 |
| EBITDA | 1.636 | 2.062 | 1.822 | -1.225 | -13.545 | -17.069 | -39.220 | -679 | -153 | -120 | -72 | -0 | -58 |
| Depreciation & amort. | 1.261 | 1.704 | -1.924 | -1.813 | -0 | -11.189 | -1.036 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 375 | 357 | -102 | -3.038 | -13.545 | -28.258 | -40.256 | -679 | -153 | -120 | -72 | -0 | -58 |
| Net financials | 32 | 79 | 410 | -154 | -144 | 38 | -462 | -15 | -23 | -9 | -2 | 0 | 0 |
| Profit before tax | 407 | 436 | 308 | -3.192 | -6.916 | -28.220 | -40.718 | -694 | -176 | -129 | -73 | -0 | -58 |
| Tax | 89 | 53 | -24 | -316 | -1.250 | -323 | -0 | -0 | -0 | 5 | -0 | -0 | -0 |
| Net profit | 318 | 383 | 332 | -2.875 | -5.666 | -27.897 | -40.718 | -694 | -176 | -134 | -73 | -0 | -58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.092 | 10.370 | 10.628 | 8.140 | 6.233 | 35.619 | 15.498 | 1.275 | 1.015 | 885 | 808 | 808 | 710 |
| Equity | 3.372 | 3.765 | 3.697 | 1.819 | -3.847 | -23.207 | 2.492 | 896 | 720 | 586 | 513 | 513 | 455 |
| Long-term debt | 0 | 1.908 | 3.210 | 1.970 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.432 | 4.356 | 3.405 | 4.350 | 10.080 | 58.825 | 13.005 | 379 | 294 | 299 | 295 | 295 | 255 |
| Total debt | 4.432 | 6.264 | 6.615 | 6.321 | 10.080 | 58.825 | 13.005 | 379 | 294 | 299 | 295 | 295 | 255 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Management | Management | 2015 | — | — |
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
FS Management | Management | 2016 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
FJ Management | Management | 2000 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JB Unofficial title | Unofficial title | 2019 | — | — |
AL Management | Management | 2017 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
MMS ApS | Company | 50.0% | 50.0% | 2015 |
MUNCK FORSYNINGSLEDNINGER A/S | Company | 100.0% | 100.0% | 2016 |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Gerber Pedersen | Management | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Flemming Skøtt | Management | 0 companies |
| Søren Refsgaard Marstrand | Chief Executive Officer | 0 companies |
| Flemming Jordt | Management | 0 companies |
| Martinus Franciscus Kool | Chief Executive Officer | 0 companies |
| Jens Bang Liebst | Unofficial title | 0 companies |
| Antonius Leonardus Maria van Geest | Management | 0 companies |
| Steven Anthony Morini | Chief Executive Officer | 0 companies |
| Mette Moltke Sørensen | Chairman | 0 companies |
| Christina Uldal Harpsøe | Board of Directors | 0 companies |
| Ole Thoms | Board of Directors | 0 companies |
| Ralf Rudolf Odenwald | Board of Directors | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Lars Quernheim | Board of Directors | 0 companies |
| David Francis Morris | Chairman | 0 companies |
| Hans Christian Munck | Chairman | 0 companies |
| Vagn Orry Knudsen | Chairman | 0 companies |
| Erik Vinther Eriksen | Board of Directors | 0 companies |
| Christian Lassen | Chairman | 0 companies |
| David Allen Martin | Board of Directors | 0 companies |
| Kenneth Lee Young | Board of Directors | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |
| Gunnar Fink | Board of Directors | 0 companies |
| Jette Madsen | Board of Directors | 0 companies |