| Revenue | DKK -79K | — |
| EBITDA | DKK -79K | -106% |
| Net profit | DKK 960K | -22% |
| Total assets | DKK 4,2M | +37% |
| Equity | DKK -327K | +75% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -8 | — | — | — | -79 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | 2.552 | -3.227 | 1.224 | -79 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | 2.552 | -3.227 | 1.224 | -79 |
| Net financials | 450 | 2.618 | -5.587 | 1.268 | 1.016 |
| Profit before tax | 442 | 2.550 | -5.666 | 1.192 | 937 |
| Tax | -5 | -15 | -0 | -42 | -23 |
| Net profit | 448 | 2.566 | -5.666 | 1.234 | 960 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 746 | 3.735 | 1.610 | 3.085 | 4.239 |
| Equity | 579 | 3.145 | -2.521 | -1.287 | -327 |
| Long-term debt | 0 | 0 | 0 | 1.500 | 1.500 |
| Short-term debt | 167 | 590 | 4.131 | 2.872 | 3.066 |
| Total debt | 167 | 590 | 4.131 | 4.372 | 4.566 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MR Audit | Audit | 2022 |
ML Management | Management | 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Chairman | 2016 | |
| Former (6) | ||
| Chairman | 2008 – 2016 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2008 – 2012 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2016 – 2019 | |
| Board of Directors | 2008 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ryding | Audit | 0 companies |
| Michael Larsen | Management | 0 companies |
| Christian Skouby Pedersen | Chairman | 0 companies |
| John Dennis Borella | Board of Directors | 0 companies |
| Thomas Baunkjær Andersen | Board of Directors | 0 companies |
| Jesper Korpi Dyja Hladka | Board of Directors | 0 companies |
| Christina Désirée Holder | Board of Directors | 0 companies |
| Torbjørn Eriksen | Board of Directors | 0 companies |
| Thomas Kofoed Nielsen | Board of Directors | 0 companies |
| Thomas Vang Christensen | Chairman | 0 companies |