| Revenue | DKK 635K | -13% |
| EBITDA | DKK -134K | -118% |
| Net profit | DKK -747K | -400% |
| Total assets | DKK 15,6M | -5% |
| Equity | DKK 2,5M | -23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 268 | 83 | 59 | 1.075 | 422 | 785 | 676 | 676 | 687 | 684 | 718 | 682 | 728 | 635 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 89 | 83 | 59 | 1.075 | 3.522 | 616 | 628 | 613 | 651 | 275 | 309 | 682 | 728 | -134 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 89 | 83 | 59 | 1.075 | 3.522 | 616 | 628 | 613 | 651 | 275 | 309 | 682 | 728 | -134 |
| Net financials | -185 | -279 | -286 | -112 | -9.225 | -262 | -134 | -121 | -125 | -116 | -150 | -382 | -408 | -296 |
| Profit before tax | -97 | -196 | -227 | 963 | -3.194 | 354 | 494 | 491 | 525 | 160 | 159 | 301 | 320 | -430 |
| Tax | -24 | -26 | -50 | 211 | 1.254 | 42 | 110 | 109 | 117 | 36 | 36 | 67 | 71 | 316 |
| Net profit | -73 | -170 | -177 | 752 | -4.449 | 312 | 384 | 382 | 409 | 124 | 123 | 233 | 249 | -747 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.327 | 8.995 | 8.814 | 19.285 | 17.299 | 15.623 | 15.740 | 15.858 | 16.272 | 16.095 | 15.796 | 16.044 | 16.341 | 15.581 |
| Equity | 4.073 | 3.902 | 3.725 | 4.478 | 29 | 1.341 | 1.726 | 2.108 | 2.517 | 2.640 | 2.763 | 2.997 | 3.245 | 2.499 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 11.671 | 13.062 | 13.035 | 13.049 | 12.747 | 12.555 | 12.259 | 12.263 | 12.568 |
| Short-term debt | 5.255 | 5.093 | 5.088 | 14.808 | 17.270 | 2.611 | 952 | 715 | 706 | 707 | 478 | 788 | 832 | 514 |
| Total debt | 5.255 | 5.093 | 5.088 | 14.808 | 17.270 | 14.281 | 14.014 | 13.750 | 13.755 | 13.454 | 13.033 | 13.047 | 13.095 | 13.082 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2005 | — | — |
PM Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REFORMA ApS | Company | 100.0% | 100.0% | 2017 |
SANDGAARD GOTTLIEB HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Arne Christensen | Management | 0 companies |
| Peter Michael Thoustrup Poulsen | Management | 0 companies |
| Kurt Poulsen | Board of Directors | 0 companies |
| Bo Boulund Knudsen | Board of Directors | 0 companies |
| Henrik Sandgaard Gottlieb | Chairman | 0 companies |
| Bent Christensen | Board of Directors | 0 companies |