| Revenue | DKK -7K | -66% |
| EBITDA | DKK -7K | +66% |
| Net profit | DKK 15K | -98% |
| Total assets | DKK 2,9M | +2% |
| Equity | DKK 927K | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -9 | -9 | -2 | -11 | -33 | -28 | -29 | -34 | -25 | -57 | -20 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -9 | -9 | -2 | -11 | -33 | -28 | -29 | 1.143 | 1.297 | 575 | -20 | -7 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -9 | -9 | -2 | -11 | -33 | -28 | -29 | 1.143 | 1.297 | 575 | -20 | -7 |
| Net financials | -93 | -270 | -0 | -4 | -9 | -13 | -19 | -13 | -55 | -118 | -20 | -38 | 27 |
| Profit before tax | -97 | -278 | -9 | -7 | -20 | -46 | -47 | -42 | 1.089 | 1.179 | 555 | 986 | 20 |
| Tax | 3 | 21 | -0 | -0 | -5 | 2 | -22 | -0 | 240 | 241 | 88 | 219 | 5 |
| Net profit | -100 | -299 | -9 | -7 | -15 | -48 | -24 | -42 | 849 | 939 | 466 | 767 | 15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 271 | 0 | 0 | 1.233 | 1.115 | 1.031 | 1.048 | 1.026 | 2.200 | 2.069 | 1.750 | 2.837 | 2.881 |
| Equity | -19 | -318 | -327 | -186 | -201 | -249 | -273 | -315 | 715 | 1.154 | 620 | 912 | 927 |
| Long-term debt | 0 | 0 | 0 | 889 | 889 | 889 | 889 | 881 | 499 | 328 | 0 | 0 | 312 |
| Short-term debt | 289 | 318 | 327 | 530 | 426 | 391 | 432 | 460 | 746 | 340 | 916 | 1.481 | 1.199 |
| Total debt | 289 | 318 | 327 | 1.419 | 1.315 | 1.280 | 1.321 | 1.341 | 1.245 | 668 | 916 | 1.481 | 1.510 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2020 | — | — |
PK Management | Management | 2002 | — | — |
PF Management | Management | 2002 | — | — |
EM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A-PORTAL.DK ApS | Company | 100.0% | 100.0% | 2024 |
JBNAG HOLDING ApS | Company | 66.7% | 66.7% | 2016 |
MELGAARD PROJEKTER ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Melgaard | Management | 0 companies |
| Peter Korsbæk Jensen | Management | 0 companies |
| Peter Frank Hansen | Management | 0 companies |
| Erik Magnus Brockdorff Schmidt | Chief Executive Officer | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Kent Christensen | Board of Directors | 0 companies |
| Johannes Overgaard Andersen | Chairman | 0 companies |