| Revenue | DKK 2,8M | -23% |
| EBITDA | DKK 2,8M | -23% |
| Net profit | DKK 530K | -52% |
| Total assets | DKK 76,6M | +0% |
| Equity | DKK 2,5M | +27% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.833 | 3.960 | 3.786 | 3.658 | 2.817 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.833 | 3.960 | 3.786 | 3.658 | 2.817 |
| Depreciation & amort. | -1.251 | -1.029 | -1.268 | -1.281 | -1.281 |
| EBIT | 2.582 | 2.931 | 2.517 | 2.378 | 1.536 |
| Net financials | -1.633 | -1.322 | -965 | -868 | -743 |
| Profit before tax | 949 | 1.609 | 1.553 | 1.510 | 793 |
| Tax | 311 | 386 | 400 | 408 | 263 |
| Net profit | 639 | 1.223 | 1.153 | 1.102 | 530 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 66.054 | 74.167 | 75.362 | 76.367 | 76.590 |
| Equity | -1.536 | -313 | 839 | 1.941 | 2.471 |
| Long-term debt | 42.680 | 53.923 | 53.863 | 53.750 | 53.535 |
| Short-term debt | 24.910 | 20.558 | 20.660 | 20.676 | 20.584 |
| Total debt | 67.590 | 74.481 | 74.523 | 74.426 | 74.119 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
SS Management | Management | 2023 |
HD Management | Management | 2018 |
CE Management | Management | 2017 |
| Former (6) | ||
OM Management | Management | 2014 – 2016 |
RM Management | Management | 2016 – 2018 |
JA Management | Management | 2014 – 2014 |
KC Management | Management | 2016 – 2023 |
CR Management | Management | 2009 – 2009 |
MK Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2009 – 2011 | |
| Chairman | 2009 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Management | 0 companies |
| Stephan Schmitz | Management | 0 companies |
| Harry Duncan MacDonald | Management | 0 companies |
| Robert McCorduck | Management | 0 companies |
| John Anders Gothjelpsen | Management | 0 companies |
| Carl Edgar Serge Vøgg | Management | 0 companies |
| Katia Ciesielska | Management | 0 companies |
| Christian Riiber Nielsen | Management | 0 companies |
| Mette Krog Hansen | Chief Executive Officer | 0 companies |
| Janet Riiber Nielsen | Board of Directors | 0 companies |
| Tue Askeland | Chairman | 0 companies |