| Revenue | DKK 433K | -28% |
| EBITDA | DKK -107K | -271% |
| Net profit | DKK -390K | +5% |
| Total assets | DKK 9,1M | -6% |
| Equity | DKK 3,6M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.307 | 1.090 | — | — | 1.250 | 1.275 | 1.300 | 1.326 | 1.353 | 1.380 | 1.275 | 600 | 600 | 433 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.287 | 942 | 0 | 0 | 1.099 | 1.117 | -377 | -1.927 | 657 | 597 | -314 | 153 | -29 | -107 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.287 | 942 | 0 | 0 | 1.099 | 1.117 | -377 | -1.927 | 657 | 597 | -314 | 153 | -29 | -107 |
| Net financials | -823 | -809 | 0 | 0 | -533 | -494 | -1.971 | -3.645 | -1.155 | -761 | -1.714 | -561 | -748 | -822 |
| Profit before tax | 464 | 133 | 0 | 0 | 566 | 623 | -828 | -2.471 | 61 | 371 | -622 | -365 | -409 | -390 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 464 | 133 | 0 | 0 | 566 | 623 | -828 | -2.471 | 61 | 371 | -622 | -365 | -409 | -390 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.393 | 17.321 | 0 | 0 | 17.174 | 17.206 | 15.752 | 12.536 | 12.398 | 11.811 | 10.327 | 10.001 | 9.707 | 9.121 |
| Equity | 2.798 | 3.298 | 0 | 0 | 4.862 | 5.485 | 4.657 | 2.186 | 4.636 | 4.408 | 3.786 | 3.420 | 3.611 | 3.571 |
| Long-term debt | -13.381 | 13.009 | 0 | 0 | 11.403 | 10.817 | 10.141 | 0 | 6.750 | 6.250 | 0 | 5.500 | 5.000 | 4.500 |
| Short-term debt | -2.215 | 1.013 | 0 | 0 | 909 | 903 | 955 | 10.350 | 1.011 | 1.153 | 6.542 | 1.080 | 1.096 | 1.050 |
| Total debt | -15.595 | 14.022 | 0 | 0 | 12.312 | 11.720 | 11.095 | 10.350 | 7.761 | 7.403 | 6.542 | 6.580 | 6.096 | 5.550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORMIND INVEST ApS | Company | 20.0% | 20.0% | 2020 |
| Individual | 15.0% | 15.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 20.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Bülow Sommer | Management | 0 companies |
| Christian Gersdorff Stenbjerre | Board of Directors | 0 companies |