| Revenue | DKK 0 | — |
| EBITDA | DKK -4K | +40% |
| Net profit | DKK 543K | -16% |
| Total assets | DKK 4,1M | +20% |
| Equity | DKK 1,4M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -5 | -4 | -5 | -5 | -5 | -5 | 125 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -5 | -4 | -5 | -5 | -5 | -5 | 125 | -5 | -5 | -5 | -6 | -4 |
| Depreciation & amort. | -38 | -38 | -38 | -21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -41 | -43 | -42 | -27 | -5 | -5 | -5 | 125 | -5 | -5 | -5 | -6 | -4 |
| Net financials | 19 | 79 | 26 | -192 | 279 | 488 | 468 | 455 | 461 | 113 | 257 | 654 | 550 |
| Profit before tax | -23 | 35 | -16 | -219 | 274 | 483 | 463 | 580 | 456 | 108 | 252 | 648 | 546 |
| Tax | -20 | -19 | -13 | -6 | -1 | 5 | -1 | 22 | -1 | -1 | -1 | -1 | 3 |
| Net profit | -3 | 54 | -3 | -214 | 275 | 478 | 464 | 559 | 457 | 109 | 253 | 649 | 543 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.024 | 1.091 | 1.062 | 841 | 1.121 | 1.104 | 1.552 | 1.999 | 2.456 | 2.564 | 2.816 | 3.465 | 4.146 |
| Equity | 214 | 268 | 265 | 51 | 327 | 805 | 1.269 | 1.327 | 1.284 | 943 | 1.096 | 1.495 | 1.439 |
| Long-term debt | 280 | 280 | 280 | 280 | 280 | 280 | 280 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 531 | 543 | 517 | 510 | 515 | 20 | 4 | 672 | 1.172 | 1.621 | 1.720 | 1.970 | 2.707 |
| Total debt | 811 | 823 | 797 | 790 | 795 | 300 | 284 | 672 | 1.172 | 1.621 | 1.720 | 1.970 | 2.707 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
FB | Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CIT INVEST ApS | Company | 100.0% | 100.0% | 2016 |
NØRHOLT INVEST ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Erik Wiil | Chief Executive Officer | 0 companies |
| Frank Bergmann Hansen | Audit | 0 companies |
| Henrik Sjøstrand | Board of Directors | 0 companies |
| Michael Frost Billing | Board of Directors | 0 companies |
| Per Anders Tøjberg | Board of Directors | 0 companies |
| Lars Christensen | Board of Directors | 0 companies |