| Revenue | DKK -8K | +4% |
| EBITDA | DKK -8K | -4% |
| Net profit | DKK 130K | +1151% |
| Total assets | DKK 149K | +362% |
| Equity | DKK -350K | +27% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | -18 | 1 | -14 | -40 | -2 | -8 | -10 | -8 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -25 | -18 | 1 | -14 | -40 | -2 | -8 | -10 | -8 | -8 |
| Depreciation & amort. | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -75 | -18 | 1 | -14 | -40 | -2 | -8 | -10 | -8 | -8 |
| Net financials | -31 | -38 | 672 | -10 | -17 | -17 | -8 | -8 | -8 | -7 |
| Profit before tax | -106 | -56 | 674 | -24 | -57 | -19 | -16 | -18 | -16 | -16 |
| Tax | 380 | -0 | -0 | -28 | -30 | -62 | 9 | -51 | -26 | -146 |
| Net profit | -485 | -56 | 674 | 4 | -27 | 43 | -25 | 33 | 10 | 130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 490 | 304 | 6 | 34 | 54 | 73 | 13 | 55 | 32 | 149 |
| Equity | -1.138 | -1.193 | -519 | -516 | -543 | -500 | -525 | -491 | -481 | -350 |
| Long-term debt | 700 | 700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 927 | 797 | 525 | 550 | 597 | 573 | 537 | 546 | 513 | 499 |
| Total debt | 1.627 | 1.497 | 525 | 550 | 597 | 573 | 537 | 546 | 513 | 499 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2011 | — | — |
CH Management | Management | 2016 | — | — |
JS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ApS AF 30/9 1976 | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Folmer | Management | 0 companies |
| Carsten Holmegaard Hansen | Management | 0 companies |
| Jørgen Sloth Andersen | Management | 0 companies |
| Richard Aksel Lund Larsen | Chairman | 0 companies |
| Jørgen Jørgensen | Board of Directors | 0 companies |
| Niels Kristian Hansen | Chairman | 0 companies |
| Carsten Pedersen | Board of Directors | 0 companies |