| Revenue | DKK 1,9M | -42% |
| EBITDA | DKK -742K | -351% |
| Net profit | DKK -777K | -340% |
| Total assets | DKK 2,3M | -63% |
| Equity | DKK 704K | -52% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.749 | 8.555 | 9.826 | 10.581 | 4.478 | 3.577 | 4.781 | 3.190 | 4.577 | 4.956 | 4.853 | 3.235 | 1.883 |
| Staff expenses | -9.672 | -8.970 | -8.838 | -10.216 | -5.762 | -4.299 | -3.745 | -2.739 | -2.944 | -3.588 | -3.854 | -2.940 | -2.625 |
| EBITDA | 1.077 | -415 | 987 | 364 | -1.284 | -722 | 1.036 | 451 | 1.633 | 1.368 | 999 | 295 | -742 |
| Depreciation & amort. | 996 | -1.737 | -404 | -1.506 | -1.582 | -368 | -620 | -641 | -673 | -515 | -458 | -379 | -232 |
| EBIT | 82 | -2.152 | 583 | -1.142 | -2.866 | -1.090 | 416 | -190 | 960 | 853 | 540 | -84 | -973 |
| Net financials | 93 | -40 | 250 | 299 | -767 | -158 | -224 | -88 | -34 | -104 | -107 | -90 | -71 |
| Profit before tax | 175 | -2.192 | 833 | -843 | -3.633 | -1.248 | 191 | -278 | 926 | 749 | 434 | -174 | -1.045 |
| Tax | 71 | -510 | 135 | -25 | -552 | -330 | 45 | -61 | 201 | 155 | 105 | 3 | -268 |
| Net profit | 104 | -1.683 | 698 | -818 | -3.081 | -918 | 146 | -217 | 725 | 595 | 329 | -177 | -777 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.194 | 15.235 | 14.446 | 13.448 | 9.876 | 5.717 | 5.157 | 3.444 | 4.697 | 5.458 | 6.390 | 6.366 | 2.327 |
| Equity | 3.960 | 2.278 | 2.976 | 2.158 | -923 | -1.841 | 229 | 12 | 734 | 1.328 | 1.657 | 1.480 | 704 |
| Long-term debt | 7.827 | 4.156 | 2.441 | 2.158 | 1.866 | 0 | 0 | 0 | 157 | 157 | 0 | 0 | 0 |
| Short-term debt | 6.152 | 8.802 | 9.029 | 9.086 | 8.933 | 7.558 | 4.680 | 3.257 | 3.721 | 3.936 | 4.733 | 4.885 | 1.623 |
| Total debt | 13.979 | 12.958 | 11.471 | 11.244 | 10.799 | 7.558 | 4.680 | 3.257 | 3.878 | 4.092 | 4.733 | 4.885 | 1.623 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2022 | — | — |
RF Management | Management | 2020 | — | — |
AC | Deputy | 2020 | — | — |
UC Management | Management | 2008 | — | — |
BK Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MEMIRA ApS | Company | 100.0% | 100.0% | 2020 |
HOLDINGSELSKABET WULFFSBERG OG LARSEN ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Marie Knakkergaard | Management | 0 companies |
| René Frandsen | Management | 0 companies |
| Anna Cecilia Höjgård Höök | Deputy | 0 companies |
| Uffe Christensen | Management | 0 companies |
| Birgitte Klarskov Greve | Management | 0 companies |
| Mats Gunnarsson | Board of Directors | 0 companies |
| Johanna Maria Elisabeth Öberg | Chairman | 0 companies |
| Kent Mikael Lind | Board of Directors | 0 companies |
| Maria Christiansen Kyhn | Chairman | 0 companies |
| Hannah Wulffsberg | Chairman | 0 companies |
| Knud Erik Sørensen | Board of Directors | 0 companies |
| Preben Joffe | Board of Directors | 0 companies |
| Andreas Helgesen | Board of Directors | 0 companies |
| Jens Christian Nørregaard | Board of Directors | 0 companies |
| Anders Arverud | Board of Directors | 0 companies |
| Erik Lars Karl Romell | Board of Directors | 0 companies |
| Jens Nicolai Brink Larsen | Chairman | 0 companies |
| Claus Mortensen | Board of Directors | 0 companies |