| Revenue | DKK -50K | -40% |
| EBITDA | DKK -50K | +40% |
| Net profit | DKK -702K | +24% |
| Total assets | DKK 16,6M | +0% |
| Equity | DKK -7M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -79 | 45 | -41 | 70 | 147 | 146 | -24 | -40 | -89 | -112 | -62 | -110 | -83 | -50 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -79 | 45 | 208 | 70 | 147 | 146 | -24 | -40 | -89 | -112 | -62 | -110 | -83 | -50 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -79 | 45 | 208 | 70 | 147 | 146 | -24 | -40 | -89 | -112 | -62 | -110 | -83 | -50 |
| Net financials | -657 | -531 | -124 | -16 | -12 | -8 | -5 | -4 | -4 | -4 | -240 | -842 | -1.112 | -864 |
| Profit before tax | -736 | -486 | 84 | 53 | 135 | 138 | -30 | -44 | -94 | -116 | -303 | -952 | -1.195 | -914 |
| Tax | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -271 | -212 |
| Net profit | -741 | -486 | 84 | 53 | 135 | 138 | -30 | -44 | -93 | -116 | -303 | -952 | -924 | -702 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.658 | 15.895 | 15.895 | 15.895 | 15.895 | 15.959 | 16.051 | 16.100 | 16.100 | 16.100 | 16.197 | 16.350 | 16.690 | 16.615 |
| Equity | -3.740 | -4.226 | -4.142 | -4.089 | -3.954 | -3.816 | -3.846 | -3.890 | -3.984 | -4.100 | -4.403 | -5.354 | -6.278 | -6.980 |
| Long-term debt | 1.480 | 1.301 | 1.211 | 1.121 | 1.027 | 933 | 837 | 768 | 674 | 580 | 20.467 | 21.618 | 22.799 | 23.486 |
| Short-term debt | 21.918 | 18.819 | 18.826 | 18.863 | 18.821 | 18.842 | 19.060 | 19.222 | 19.410 | 19.619 | 133 | 86 | 169 | 110 |
| Total debt | 23.398 | 20.121 | 20.037 | 19.984 | 19.848 | 19.775 | 19.897 | 19.990 | 20.083 | 20.199 | 20.599 | 21.704 | 22.968 | 23.595 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2005 | — | — |
BA Management | Management | 2005 | — | — |
JS Management | Management | 2006 | — | — |
EF | Audit | 2005 | — | — |
AJ Management | Management | 2024 | — | — |
JN Management | Management | 2006 | — | — |
HN Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOLARCO FINANS A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Bent Albin Nilsson | Management | 0 companies |
| Jørgen Søtofte | Management | 0 companies |
| Esben Fløjgaard Andersen | Audit | 0 companies |
| Anette Johansen | Management | 0 companies |
| John Nygaard Johansen | Management | 0 companies |
| Henrik Nygaard Johansen | Management | 0 companies |