| Revenue | DKK 32K | -165% |
| EBITDA | DKK 30K | +158% |
| Net profit | DKK 30K | +158% |
| Total assets | DKK 232K | -6% |
| Equity | DKK 158K | +23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 | 13 | -14 | 96 | 436 | 522 | 102 | -932 | -67 | -49 | 32 |
| Staff expenses | -0 | -1 | -2 | -2 | -4 | -2 | -2 | -3 | -2 | -2 | -2 |
| EBITDA | 37 | 12 | -16 | 95 | 432 | 520 | 100 | -935 | -69 | -51 | 30 |
| Depreciation & amort. | 61 | 35 | 34 | 35 | 29 | 19 | -19 | -10 | -8 | -0 | -0 |
| EBIT | -25 | -23 | -50 | 60 | 403 | 502 | 80 | -945 | -78 | -51 | 30 |
| Net financials | -28 | -35 | -19 | -24 | -29 | -32 | -38 | -5 | -0 | -0 | 0 |
| Profit before tax | -53 | -59 | -69 | 36 | 374 | 469 | 43 | -950 | -78 | -51 | 30 |
| Tax | -13 | 12 | -17 | 8 | 82 | 107 | 6 | -209 | -17 | -0 | -0 |
| Net profit | -40 | -71 | -52 | 28 | 291 | 362 | 37 | -741 | -61 | -51 | 30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 423 | 361 | 328 | 376 | 697 | 1.705 | 1.069 | 391 | 301 | 248 | 232 |
| Equity | 43 | -28 | -80 | -52 | 240 | 602 | 639 | 241 | 180 | 129 | 158 |
| Long-term debt | 278 | 312 | 337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 102 | 76 | 71 | 428 | 457 | 1.103 | 428 | 150 | 121 | 119 | 74 |
| Total debt | 380 | 388 | 408 | 428 | 457 | 1.103 | 428 | 150 | 121 | 119 | 74 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2005 | — | — |
MB Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 5.0% | 5.0% | 2006 |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2017 |
ROEDBRO HOLDING ApS | Company | 66.7% | 66.7% | 2018 |
STJERNE HANDEL A/S | Company | 15.0% | 15.0% | 2011 |
| Individual | 33.3% | 33.3% | 2022 | |
KIBEGEON ApS | Company | 20.0% | 20.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Rødbro | Management | 0 companies |
| Michael Bo Traberg | Management | 0 companies |
| Per Sondrup | Chairman | 0 companies |
| Torben Strange Pedersen | Board of Directors | 0 companies |
| Tina Merete Dindorp | Chairman | 0 companies |
| Niels Viggo Mengel | Chairman | 0 companies |