| Revenue | DKK 258K | +160% |
| EBITDA | DKK 258K | +160% |
| Net profit | DKK 11K | -85% |
| Total assets | DKK 1M | +271% |
| Equity | DKK 120K | +87% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -19 | -34 | -6 | 38 | -6 | -6 | -6 | -4 | -7 | -30 | -3 | 99 | 258 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -19 | -34 | -6 | 38 | -6 | -6 | -3 | -4 | -7 | -30 | -3 | 99 | 258 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -48 |
| EBIT | -20 | -19 | -34 | -6 | 38 | -6 | -6 | -3 | -4 | -7 | -30 | -3 | 99 | 210 |
| Net financials | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -3 | -4 | -3 | -6 | -13 |
| Profit before tax | -20 | -19 | -34 | -6 | 39 | -6 | -6 | -3 | -4 | -10 | -34 | -6 | 93 | 197 |
| Tax | -3 | -5 | -8 | -1 | 7 | -1 | -1 | 1 | -1 | -2 | -5 | -33 | 20 | 187 |
| Net profit | -17 | -14 | -26 | -4 | 32 | -5 | -5 | -5 | -3 | -8 | -29 | 27 | 73 | 11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 85 | 71 | 75 | 66 | 102 | 98 | 88 | 53 | 54 | 240 | 241 | 247 | 271 | 1.006 |
| Equity | 75 | 60 | 35 | 30 | 62 | 58 | 53 | 48 | 45 | 37 | 54 | 81 | 64 | 120 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10 | 10 | 40 | 36 | 40 | 40 | 35 | 5 | 9 | 170 | 160 | 166 | 207 | 738 |
| Total debt | 10 | 10 | 40 | 36 | 40 | 40 | 35 | 5 | 9 | 170 | 160 | 166 | 207 | 738 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2008 | — | — |
MB Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HØJMOSE INVEST ApS | Company | 90.0% | 90.0% | 2026 |
PEMO Group Invest ApS | Company | 20.0% | 20.0% | 2024 |
FLEXALTAN ApS | Company | 66.7% | 66.7% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Hauberg | Management | 0 companies |
| Michael Bruus Jensen | Management | 0 companies |
| René Tamsen | Board of Directors | 0 companies |
| Martin Rimmen Olesen | Board of Directors | 0 companies |
| Hans Rabjerg Nielsen | Board of Directors | 0 companies |
| Mogens Tofte Koch | Chairman | 0 companies |