| Revenue | DKK -234K | +56% |
| EBITDA | DKK -234K | -56% |
| Net profit | DKK -726K | -143% |
| Total assets | DKK 1,8M | -26% |
| Equity | DKK 994K | -42% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -242 | -192 | -235 | -257 | -231 | -227 | -150 | -318 | -150 | -234 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -242 | -192 | -235 | -257 | -231 | -227 | -150 | -318 | -150 | -234 |
| Depreciation & amort. | -137 | -137 | -137 | -137 | -137 | -137 | -137 | -137 | -137 | -480 |
| EBIT | -379 | -329 | -372 | -394 | -368 | -364 | -287 | -456 | -287 | -713 |
| Net financials | -15 | -10 | -10 | -11 | -4 | -8 | -0 | -6 | -11 | -13 |
| Profit before tax | -394 | -339 | -382 | -405 | -372 | -373 | -287 | -461 | -298 | -726 |
| Tax | -96 | 12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -297 | -350 | -382 | -405 | -372 | -373 | -287 | -461 | -298 | -726 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.137 | 4.803 | 4.436 | 4.030 | 3.687 | 3.334 | 3.018 | 2.720 | 2.422 | 1.780 |
| Equity | 3.611 | 3.261 | 2.879 | 2.474 | 2.102 | 1.730 | 2.480 | 2.018 | 1.720 | 994 |
| Long-term debt | 1.477 | 1.487 | 1.497 | 1.507 | 1.511 | 1.518 | 481 | 640 | 0 | 0 |
| Short-term debt | 49 | 55 | 61 | 49 | 74 | 86 | 57 | 62 | 702 | 787 |
| Total debt | 1.526 | 1.542 | 1.558 | 1.556 | 1.584 | 1.604 | 539 | 702 | 702 | 787 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2006 | — | — |
PR Management | Management | 2006 | — | — |
BH Management | Management | 2004 | — | — |
MH Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Oliver Maria Wilbert | Management | 0 companies |
| Philipp Robert Bühler | Management | 0 companies |
| Bjørn Hjorth-Sørensen | Management | 0 companies |
| Mads Hald Andersen | Management | 0 companies |
| Tiina Marjatta Puhakka | Board of Directors | 0 companies |
| Jürgen Becker | Board of Directors | 0 companies |
| Jürn-Peter Halle | Board of Directors | 0 companies |
| Birger Borregaard | Board of Directors | 0 companies |
| Wolfgang Gerhard Dr Strittmatter | Board of Directors | 0 companies |
| Carsten Schou | Board of Directors | 0 companies |
| Bo Anders Ljungqvist | Chairman | 0 companies |
| Eivind Per thor Straten | Board of Directors | 0 companies |
| Sten Verland | Board of Directors | 0 companies |
| Poul Kirketerp Andersson | Chairman | 0 companies |
| Lars Phillip Comerford | Chairman | 0 companies |
| Thomas Brevig | Board of Directors | 0 companies |