| Revenue | DKK -402K | -24% |
| EBITDA | DKK -433K | +18% |
| Net profit | DKK 21M | +4% |
| Total assets | DKK 155,2M | +10% |
| Equity | DKK 154,7M | +10% |
| Employees | 1 | — |
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | -21 | -94 | -4 | -31 | -93 | -110 | -264 | -253 | -74 | -524 | -352 | -525 | -402 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -125 | -0 | -280 | -0 | -0 | -0 | -31 |
| EBITDA | — | — | — | — | — | — | -21 | -94 | -4 | -31 | -93 | -110 | -389 | -253 | -354 | -524 | -352 | -525 | -433 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | -21 | -94 | -4 | -31 | -93 | -110 | -389 | -253 | -354 | -524 | -352 | -525 | -433 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 5.015 | 6.247 | 5.848 | 10.434 | 18.487 | 114.598 | -4.879 | 26.783 | 29.366 | 26.495 | -27.404 | 21.447 | 22.232 |
| Profit before tax | — | — | — | — | — | — | 4.994 | 6.153 | 5.844 | 10.404 | 18.394 | 114.488 | -5.268 | 26.530 | 29.012 | 25.971 | -27.755 | 20.922 | 21.799 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -2 | 65 | 275 | 156 | 543 | -0 | 3.676 | 6.586 | 4.126 | 177 | 665 | 752 |
| Net profit | — | — | — | — | — | — | 4.999 | 6.155 | 5.779 | 10.129 | 18.238 | 113.945 | -5.268 | 22.854 | 22.426 | 21.845 | -27.932 | 20.257 | 21.048 |
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 15.179 | 21.290 | 20.089 | 31.903 | 47.815 | 153.346 | 133.120 | 157.991 | 179.628 | 186.087 | 148.285 | 141.488 | 155.182 |
| Equity | — | — | — | — | — | — | 13.225 | 17.380 | 17.742 | 27.770 | 38.514 | 148.011 | 132.743 | 155.598 | 173.023 | 182.868 | 147.936 | 140.693 | 154.741 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.954 | 3.910 | 2.346 | 4.133 | 9.301 | 5.335 | 376 | 2.393 | 6.604 | 3.218 | 349 | 795 | 441 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.954 | 3.910 | 2.346 | 4.133 | 9.301 | 5.335 | 376 | 2.393 | 6.604 | 3.218 | 349 | 795 | 441 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2017 | — | — |
LB Management | Management | 2024 | — | — |
JH Management | Management | 2005 | — | — |
OM Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 0.0% | 2024 | |
| Individual | 33.3% | 100.0% | 2005 | |
Morell Invest ApS | Company | 50.0% | 0.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Hansen | Management | 0 companies |
| Line Bach Morell | Management | 0 companies |
| Jørgen Herman Melchior | Management | 0 companies |
| Oliver Morell | Management | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |