| Revenue | DKK 15K | -132% |
| EBITDA | DKK -122K | +31% |
| Net profit | DKK -111K | +50% |
| Total assets | DKK 1,6M | -20% |
| Equity | DKK 988K | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.041 | 1.143 | 560 | 1.119 | 1.836 | -544 | 920 | 720 | 296 | 380 | -48 | 15 |
| Staff expenses | -480 | -569 | -483 | -591 | -606 | -406 | -437 | -376 | -385 | -377 | -129 | -137 |
| EBITDA | 561 | 574 | 78 | 528 | 1.229 | -950 | 483 | 345 | -89 | 2 | -176 | -122 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -4 | -4 | -4 | -4 |
| EBIT | 561 | 574 | 78 | 528 | 1.229 | -950 | 483 | 341 | -92 | -1 | -180 | -126 |
| Net financials | -120 | -152 | -186 | -23 | -462 | -240 | -522 | -247 | -193 | 64 | -41 | 14 |
| Profit before tax | 441 | 422 | -108 | 505 | 768 | -1.190 | -39 | 94 | -286 | 63 | -222 | -111 |
| Tax | 114 | 109 | -25 | 122 | 174 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 327 | 313 | -83 | 383 | 594 | -1.185 | -39 | 94 | -286 | 63 | -222 | -111 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.887 | 4.557 | 4.611 | 4.314 | 5.091 | 3.226 | 3.836 | 3.561 | 2.499 | 2.322 | 2.023 | 1.624 |
| Equity | 1.866 | 2.083 | 1.901 | 2.183 | 2.777 | 1.488 | 1.450 | 1.543 | 1.258 | 1.321 | 1.099 | 988 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.014 | 2.468 | 2.710 | 2.128 | 2.309 | 1.737 | 2.386 | 2.018 | 1.241 | 1.001 | 923 | 636 |
| Total debt | 2.014 | 2.468 | 2.710 | 2.128 | 2.309 | 1.737 | 2.386 | 2.018 | 1.241 | 1.001 | 923 | 636 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Unofficial title | Unofficial title | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Sørensen | Unofficial title | 0 companies |
| Jens Glavind | Chairman | 0 companies |
| Simone Bach Glavind | Board of Directors | 0 companies |
| Kirsten Therman Forster | Chairman | 0 companies |
| Mona Sørensen | Chairman | 0 companies |
| Kathrine Thomsen | Board of Directors | 0 companies |