| Revenue | DKK 429K | -51% |
| EBITDA | DKK -1,5M | -47% |
| Net profit | DKK -1,3M | -48% |
| Total assets | DKK 1,9M | -2% |
| Equity | DKK -12,1M | -12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.320 | 1.489 | 1.818 | 1.242 | 878 | 894 | 445 | 715 | 717 | 861 | 924 | 869 | 429 |
| Staff expenses | -1.102 | -1.176 | -1.367 | -2.017 | -1.763 | -2.006 | -1.505 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -469 | -308 | 368 | -1.010 | -1.000 | -1.234 | -1.282 | -950 | -724 | -947 | -959 | -991 | -1.452 |
| Depreciation & amort. | -517 | -485 | -317 | -286 | -304 | -328 | -344 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -986 | -793 | 50 | -1.296 | -1.304 | -1.562 | -1.626 | -950 | -724 | -947 | -959 | -991 | -1.452 |
| Net financials | -52 | -131 | -185 | -272 | -521 | -361 | -0 | -1 | -2 | -1 | -4 | -4 | -6 |
| Profit before tax | -1.038 | -924 | -135 | -1.568 | -1.825 | -1.923 | -1.626 | -950 | -726 | -948 | -964 | -995 | -1.458 |
| Tax | -0 | -63 | -56 | -0 | -112 | -80 | -57 | -75 | -92 | -112 | -105 | -91 | -123 |
| Net profit | -1.038 | -860 | -79 | -1.568 | -1.713 | -1.843 | -1.569 | -876 | -634 | -836 | -859 | -903 | -1.335 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.631 | 1.529 | 2.064 | 1.750 | 1.827 | 1.524 | 1.454 | 1.716 | 1.677 | 2.040 | 2.037 | 1.965 | 1.928 |
| Equity | 988 | 127 | 48 | -1.519 | -3.232 | -5.075 | -6.644 | -7.520 | -8.154 | -8.990 | -9.848 | -10.751 | -12.086 |
| Long-term debt | 0 | 0 | 0 | 2.789 | 4.600 | 6.160 | 7.416 | 8.476 | 8.975 | 9.758 | 11.104 | 12.116 | 13.607 |
| Short-term debt | 643 | 1.401 | 2.016 | 480 | 459 | 438 | 682 | 759 | 856 | 1.272 | 781 | 601 | 407 |
| Total debt | 643 | 1.401 | 2.016 | 3.269 | 5.059 | 6.598 | 8.098 | 9.236 | 9.831 | 11.029 | 11.885 | 12.717 | 14.014 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BØRSTING HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
BRØRUP ENTERPRISES ApS | Company | 25.0% | 25.0% | 2022 |
CL MANAGEMENT STEVNSTRUP ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
VÆKSTFONDEN | Company | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michel Viborg Tornfeldt Thorsen | Chief Executive Officer | 0 companies |
| Morten Brørup | Chief Executive Officer | 0 companies |
| Mogens Bransholm | Board of Directors | 0 companies |
| Søren Brørup | Board of Directors | 0 companies |
| Jesper Knudsen | Board of Directors | 0 companies |
| Thomas Villum Børsting | Chairman | 0 companies |
| Jesper Jarlbæk | Board of Directors | 0 companies |
| John Joseph Roese | Board of Directors | 0 companies |
| Cean Bøss Lystrup | Board of Directors | 0 companies |
| Christian Styrbjørn Nejstgaard | Chairman | 0 companies |
| Anders Stubkjær Dalhoff | Board of Directors | 0 companies |
| Lars Gotlieb | Board of Directors | 0 companies |
| Ulrik Jørring | Board of Directors | 0 companies |
| Cathal John Mahon | Board of Directors | 0 companies |