| Revenue | DKK 0 | — |
| EBITDA | DKK -15K | +0% |
| Net profit | DKK 57K | +3% |
| Total assets | DKK 445K | +10% |
| Equity | DKK 445K | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | — | — | — | -15 | -15 | -15 | — | -15 | -15 | -15 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | 1.117 | 14 | 29 | -15 | -15 | -15 | 0 | -15 | -15 | -15 | -15 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | 1.117 | 14 | 29 | -15 | -15 | -15 | 0 | -15 | -15 | -15 | -15 | -15 |
| Net financials | 1.216 | 1.162 | 44 | 59 | 15 | 15 | 15 | 0 | 15 | 15 | 48 | 70 | 72 |
| Profit before tax | 1.201 | 1.132 | 29 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 55 | 57 |
| Tax | 301 | 283 | 5 | 13 | -26 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 900 | 849 | 24 | 30 | 26 | 0 | 0 | 0 | 0 | 0 | 33 | 55 | 57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.666 | 2.349 | 2.267 | 2.299 | 2.316 | 300 | 300 | 300 | 300 | 300 | 333 | 403 | 445 |
| Equity | 1.386 | 2.236 | 2.259 | 2.290 | 2.316 | 300 | 300 | 300 | 300 | 300 | 333 | 388 | 445 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 279 | 114 | 7 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 |
| Total debt | 279 | 114 | 7 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Management | Management | 2009 | — | — |
KL Management | Management | 2021 | — | — |
M& | Founder | 2009 | — | — |
JR Management | Management | 2025 | — | — |
KB Management | Management | 2016 | — | — |
SF Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Günther Schmidt | Management | 0 companies |
| Klaus Lund Dallerup | Management | 0 companies |
| McKinsey & Company, Inc. Denmark | Founder | 0 companies |
| Jens Riis Andersen | Management | 0 companies |
| Kim Baroudy | Management | 0 companies |
| Søren Fritzen | Management | 0 companies |