| Revenue | DKK -2,8M | -18% |
| EBITDA | DKK -2,8M | +18% |
| Net profit | DKK -3,4M | +15% |
| Total assets | DKK 108,7M | +6% |
| Equity | DKK 11M | -23% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -4.472 | -5.815 | -4.618 | -3.443 | -2.816 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.472 | -5.815 | -4.618 | -3.443 | -2.816 |
| Depreciation & amort. | -28 | -28 | -28 | -0 | -0 |
| EBIT | -4.500 | -5.843 | -4.646 | -3.443 | -2.816 |
| Net financials | -97 | -206 | -463 | -958 | -1.495 |
| Profit before tax | -4.597 | -6.049 | -5.109 | -4.401 | -4.311 |
| Tax | -1.011 | -1.331 | -1.124 | -425 | -945 |
| Net profit | -3.586 | -4.718 | -3.985 | -3.976 | -3.366 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 97.337 | 100.590 | 101.528 | 102.738 | 108.681 |
| Equity | 27.057 | 22.339 | 18.354 | 14.378 | 11.012 |
| Long-term debt | 305 | 253 | 524 | 529 | 591 |
| Short-term debt | 47.185 | 52.008 | 57.120 | 63.941 | 74.760 |
| Total debt | 47.490 | 52.261 | 57.644 | 64.470 | 75.351 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MJ Management | Management | 2015 |
| Former (3) | ||
BK Management | Management | 2008 – 2008 |
TN Management | Management | 2011 – 2015 |
EI Management | Management | 2008 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2015 | |
| Chairman | 2015 | |
| Former (10) | ||
| Chairman | 2007 – 2010 | |
| Board of Directors | 2008 – 2008 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2011 – 2015 | |
| Chairman | 2010 – 2015 | |
| Board of Directors | 2010 – 2015 | |
| Board of Directors | 2015 – 2021 | |
| Board of Directors | 2007 – 2016 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2010 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Kristensen | Management | 0 companies |
| Thomas Nielsen | Management | 0 companies |
| Erik Ingemann Jørgensen | Management | 0 companies |
| Martin Julius Klejs Jensen | Management | 0 companies |
| Carsten Hove | Chairman | 0 companies |
| Åge Tang-Andersen | Board of Directors | 0 companies |
| Henning Peter Moritzen | Board of Directors | 0 companies |
| Per Buchwald | Board of Directors | 0 companies |
| Jan Riis Nielsen | Board of Directors | 0 companies |
| Niels Bo Andersen | Chairman | 0 companies |
| Carsten Henrik Ørssleff | Chairman | 0 companies |
| Jan Daugaard Pedersen | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Board of Directors | 0 companies |
| Arne Hougaard Mikkelsen | Board of Directors | 0 companies |
| Bjarne Adsbøll | Board of Directors | 0 companies |
| Kaj Aage Nielsen | Board of Directors | 0 companies |