| Revenue | DKK -224K | -98% |
| EBITDA | DKK -1,5M | +90% |
| Net profit | DKK -351K | +98% |
| Total assets | DKK 8,8M | +42% |
| Equity | DKK 264K | +102% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 | 2 | 63 | — | 3.067 | 3.427 | -7.180 | -11.257 | -224 |
| Staff expenses | -0 | -0 | -0 | -478 | -1.674 | -2.612 | -6.302 | -3.740 | -0 |
| EBITDA | 11 | 2 | 60 | 1.010 | 1.393 | 815 | -13.482 | -14.997 | -1.451 |
| Depreciation & amort. | -0 | -0 | -0 | -10 | -35 | -35 | -526 | -2.155 | -0 |
| EBIT | 11 | 2 | 60 | 1.001 | 1.358 | 780 | -14.008 | -17.152 | -1.451 |
| Net financials | -9 | 211 | 207 | 0 | -3 | -18 | -211 | -174 | -184 |
| Profit before tax | 2 | -209 | 267 | 1.001 | 1.354 | 762 | -14.219 | -17.327 | -1.635 |
| Tax | 1 | 5 | 13 | 227 | 304 | 169 | -3.090 | -303 | -1.284 |
| Net profit | 1 | -214 | 254 | 774 | 1.050 | 593 | -11.129 | -17.023 | -351 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 225 | 3 | 841 | 3.521 | 8.309 | 14.784 | 15.869 | 6.197 | 8.802 |
| Equity | 174 | -40 | 213 | 987 | 2.037 | 2.630 | -2.732 | -14.455 | 264 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 | 1 | 750 | 4.000 | 927 |
| Short-term debt | 51 | 43 | 619 | 2.339 | 5.829 | 11.595 | 17.192 | 15.402 | 4.125 |
| Total debt | 51 | 43 | 619 | 2.339 | 5.829 | 11.595 | 17.942 | 19.402 | 5.053 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
P | Audit | 2005 | — | — |
AE Management | Management | 2004 | — | — |
JJ Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2014 | |
MVO HOLDING ApS | Company | 10.0% | 10.0% | 2018 |
E BYG HOLDING A/S | Company | 50.0% | 50.0% | 2019 |
| Individual | 5.0% | 5.0% | 2018 | |
Legetøjsfabrikken ApS | Company | 50.0% | 50.0% | 2018 |
GITZ HOLDING ApS | Company | 10.0% | 10.0% | 2018 |
H Byg Holding A/S | Company | 66.7% | 66.7% | 2020 |
Formavision ApS | Company | 10.0% | 10.0% | 2019 |
| Individual | 10.0% | 10.0% | 2014 | |
| Individual | 10.0% | 10.0% | 2014 | |
| Individual | 10.0% | 10.0% | 2018 | |
MERMAID COPENHAGEN ApS | Company | 10.0% | 10.0% | 2018 |
SAMSINE INVEST ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Annette Egeriis-Maj | Management | 0 companies |
| John Johansen | Audit | 0 companies |
| Thorkild Helbæk | Board of Directors | 0 companies |
| Frank Holst Christoffersen | Board of Directors | 0 companies |
| Steen Justesen | Chairman | 0 companies |
| Allan Jørgensen | Board of Directors | 0 companies |
| Henrik Frank Jensen | Board of Directors | 0 companies |
| Henning Bo Rasmussen | Board of Directors | 0 companies |
| Per Bager | Board of Directors | 0 companies |