| Revenue | DKK 1,2M | +54% |
| EBITDA | DKK 1,2M | +54% |
| Net profit | DKK -33K | +88% |
| Total assets | DKK 30,1M | +0% |
| Equity | DKK -3,5M | -1% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.624 | 1.641 | 1.490 | 746 | 1.152 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.624 | 1.641 | 1.490 | 746 | 1.152 |
| Depreciation & amort. | -541 | -582 | -556 | -565 | -612 |
| EBIT | 1.083 | 1.059 | 934 | 181 | 540 |
| Net financials | -434 | -415 | -500 | -535 | -583 |
| Profit before tax | 649 | 644 | 433 | -354 | -44 |
| Tax | 25 | 142 | 95 | -78 | -10 |
| Net profit | 625 | 502 | 338 | -276 | -33 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 28.994 | 29.504 | 29.681 | 30.276 | 30.148 |
| Equity | -3.994 | -3.492 | -3.154 | -3.430 | -3.463 |
| Long-term debt | 26.871 | 26.663 | 26.488 | 26.578 | 26.341 |
| Short-term debt | 6.093 | 6.167 | 6.085 | 6.861 | 6.733 |
| Total debt | 32.964 | 32.830 | 32.573 | 33.439 | 33.074 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
HD Management | Management | 2018 |
CE Management | Management | 2017 |
SS Management | Management | 2023 |
| Former (6) | ||
OM Management | Management | 2014 – 2016 |
KC Management | Management | 2016 – 2023 |
JA Management | Management | 2014 – 2014 |
RM Management | Management | 2016 – 2018 |
CR Management | Management | 2009 – 2014 |
MK Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2009 – 2011 | |
| Board of Directors | 2009 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Management | 0 companies |
| Katia Ciesielska | Management | 0 companies |
| Harry Duncan MacDonald | Management | 0 companies |
| John Anders Gothjelpsen | Management | 0 companies |
| Carl Edgar Serge Vøgg | Management | 0 companies |
| Robert McCorduck | Management | 0 companies |
| Christian Riiber Nielsen | Management | 0 companies |
| Mette Krog Hansen | Chief Executive Officer | 0 companies |
| Stephan Schmitz | Management | 0 companies |
| Janet Riiber Nielsen | Board of Directors | 0 companies |
| Tue Askeland | Board of Directors | 0 companies |