| Revenue | — | — |
| EBITDA | DKK -9K | +0% |
| Net profit | DKK 2,4M | +327% |
| Total assets | DKK 35,3M | +406% |
| Equity | DKK 27,5M | +5409% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | -11 | -9 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -7 | -11 | -9 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -7 | -11 | -9 | -9 |
| Net financials | -937 | 122 | 1.986 | 486 | -1.135 | 594 | 106 | 30 | -1.427 | 884 | 685 | -454 | -1.101 | 2.444 |
| Profit before tax | -943 | 115 | 1.980 | 479 | -1.141 | 588 | 100 | 24 | -1.433 | 878 | 677 | -465 | -1.110 | 2.436 |
| Tax | -73 | -63 | -70 | -71 | -59 | -29 | -64 | -31 | -31 | -32 | -32 | 17 | -31 | -10 |
| Net profit | -870 | 178 | 2.050 | 550 | -1.082 | 616 | 164 | 54 | -1.402 | 910 | 709 | -482 | -1.079 | 2.446 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.124 | 3.574 | 5.910 | 6.750 | 5.973 | 7.367 | 6.901 | 7.046 | 5.783 | 7.918 | 8.334 | 7.508 | 6.974 | 35.311 |
| Equity | -1.704 | -1.525 | 525 | 1.075 | -8 | 609 | 773 | 827 | -575 | 335 | 1.044 | 562 | -517 | 27.468 |
| Long-term debt | 181 | 237 | 0 | 0 | 34 | 93 | 42 | 0 | 0 | 6.530 | 7.277 | 6.927 | 7.482 | 7.782 |
| Short-term debt | 4.828 | 5.099 | 5.385 | 5.676 | 5.981 | 6.665 | 6.086 | 6.219 | 6.358 | 1.053 | 14 | 19 | 9 | 62 |
| Total debt | 4.828 | 5.099 | 5.385 | 5.676 | 5.981 | 6.758 | 6.128 | 6.219 | 6.358 | 7.583 | 7.290 | 6.946 | 7.492 | 7.843 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2007 | — | — |
MK Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Familien Buck Holding ApS | Company | 100.0% | 100.0% | 2025 |
DORMIC HOLDING ApS | Company | 90.0% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Michael Kemp | Management | 0 companies |
| Kurt Skovlund | Board of Directors | 0 companies |
| Dorte Buck Kemp | Board of Directors | 0 companies |
| Aase Buch Poulsen | Chairman | 0 companies |