| Revenue | DKK 1,8M | -940% |
| EBITDA | DKK 1,8M | +802% |
| Net profit | DKK 1,9M | +13093% |
| Total assets | DKK 2M | -42% |
| Equity | DKK 1,9M | +6763% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -14 | 122 | 8 | -15 | 10.476 | 9.863 | 2.563 | 2.445 | 534 | -265 | -214 | 1.798 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -8.410 | -8.842 | -7.500 | -125 | -112 | -387 | -40 | -17 |
| EBITDA | -18 | 378 | 122 | 8 | -15 | 2.066 | 1.021 | -4.937 | 2.321 | 422 | 122 | -254 | 1.782 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -388 | -432 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | 378 | 122 | 8 | -15 | 1.678 | 590 | -4.937 | 2.321 | 422 | 122 | -254 | 1.782 |
| Net financials | -5 | -192 | 9 | 5 | 12 | -266 | -128 | -117 | -1.658 | 746 | 809 | 252 | 249 |
| Profit before tax | -23 | 185 | 131 | 13 | 745 | 1.412 | 462 | -5.054 | 663 | 1.168 | 931 | 14 | 2.031 |
| Tax | -0 | -0 | -0 | -0 | 374 | 319 | 131 | -1.082 | 155 | 331 | 522 | -0 | 144 |
| Net profit | -23 | 185 | 131 | 13 | 371 | 1.093 | 331 | -3.972 | 508 | 837 | 409 | 14 | 1.887 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 461 | 465 | 251 | 380 | 765 | 6.658 | 9.555 | 4.993 | 3.888 | 4.439 | 3.731 | 3.507 | 2.039 |
| Equity | 51 | 236 | 367 | 380 | 750 | 1.843 | 2.175 | -1.797 | -1.289 | -452 | -42 | -28 | 1.859 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 410 | 229 | -116 | 0 | 15 | 4.815 | 7.305 | 6.790 | 5.176 | 4.891 | 3.774 | 3.534 | 180 |
| Total debt | 410 | 229 | -116 | 0 | 15 | 4.815 | 7.305 | 6.790 | 5.176 | 4.891 | 3.774 | 3.534 | 180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
EB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
LJ Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Gammeltoft Schougaard | Chief Executive Officer | 0 companies |
| Eigil Breda Grønneberg | Chief Executive Officer | 0 companies |
| Leif Johnson | Management | 0 companies |
| Steen Bryde | Board of Directors | 0 companies |
| Peter Schäfer | Board of Directors | 0 companies |
| Kim Borch | Chairman | 0 companies |
| Christian Kofoed Kyhlensø Møller | Chairman | 0 companies |
| Jens Jørgen Damberg | Board of Directors | 0 companies |
| Martin Christensen | Board of Directors | 0 companies |
| Walther Vang Valentin | Board of Directors | 0 companies |