| Revenue | DKK -17K | +1% |
| EBITDA | DKK -17K | -1% |
| Net profit | DKK 615K | +95% |
| Total assets | DKK 51K | -80% |
| Equity | DKK -618K | +50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.382 | 2.003 | 1.112 | — | -26 | -9 | -17 | -24 | -19 | -18 | -27 | -17 | -16 | -17 |
| Staff expenses | -2.058 | -2.414 | -2.460 | -1.017 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.324 | -411 | -1.348 | -2.205 | -26 | -9 | -17 | -24 | -19 | -18 | -27 | -17 | -16 | -17 |
| Depreciation & amort. | -214 | -65 | 70 | -35 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.110 | -477 | -1.418 | -2.240 | -26 | -9 | -17 | -24 | -19 | -18 | -27 | -17 | -16 | -17 |
| Net financials | -480 | -13.127 | -432 | -21.004 | -332 | -279 | -3.066 | -1.246 | -6.620 | -87 | -2.413 | -566 | 331 | 632 |
| Profit before tax | 630 | -13.604 | -1.850 | -23.244 | -358 | -288 | -3.083 | -1.270 | -6.639 | -104 | -2.440 | -583 | 315 | 615 |
| Tax | -350 | 211 | 479 | -103 | -82 | -87 | 328 | 38 | 39 | -107 | 178 | -11 | -0 | -0 |
| Net profit | 980 | -13.815 | -2.329 | -23.142 | -276 | -201 | -3.411 | -1.308 | -6.678 | 3 | -2.618 | -573 | 315 | 615 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.109 | 34.572 | 40.552 | 14.528 | 14.495 | 14.582 | 10.816 | 9.317 | 2.655 | 2.762 | 448 | 744 | 254 | 51 |
| Equity | 32.706 | 18.891 | 17.073 | -3.068 | -3.344 | -3.545 | -1.274 | -2.582 | -9.260 | -9.257 | -11.875 | -1.548 | -1.233 | -618 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.403 | 15.682 | 23.479 | 17.596 | 17.840 | 18.127 | 12.090 | 11.899 | 11.915 | 12.019 | 12.324 | 2.292 | 1.487 | 669 |
| Total debt | 14.403 | 15.682 | 23.479 | 17.596 | 17.840 | 18.127 | 12.090 | 11.899 | 11.915 | 12.019 | 12.324 | 2.292 | 1.487 | 669 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2008 | — | — |
KB Audit | Audit | 2005 | — | — |
KV Management | Management | 2005 | — | — |
VC Management | Management | 2005 | — | — |
KR Audit | Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Maren Nergaard | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Knut Viggo Frøysaa | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Kurt Rindom | Audit | 0 companies |
| Thore Olaussen | Chairman | 0 companies |
| Henning Madsen | Chairman | 0 companies |
| Torgeir Gulbrandsen | Board of Directors | 0 companies |
| Ivar Edvardsen | Board of Directors | 0 companies |