| Revenue | DKK -107K | +187% |
| EBITDA | DKK -298K | -700% |
| Net profit | DKK -117K | -135% |
| Total assets | DKK 5,1M | -1% |
| Equity | DKK 5M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | 97 | 40 | -32 | -80 | -51 | -68 | -55 | -86 | 67 | -51 | -49 | -37 | -107 |
| Staff expenses | -64 | -68 | -45 | -55 | -45 | -39 | -32 | -20 | -0 | -0 | -0 | -0 | -0 | -191 |
| EBITDA | -70 | 29 | -5 | -87 | -125 | -90 | -101 | -75 | -86 | 67 | -51 | -49 | -37 | -298 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -70 | 29 | -5 | -87 | -125 | -90 | -101 | -75 | -86 | 67 | -51 | -49 | -37 | -298 |
| Net financials | 238 | 333 | 369 | 251 | 269 | 350 | -262 | 534 | 184 | 635 | -794 | 511 | 465 | 148 |
| Profit before tax | 168 | 361 | 364 | 164 | 144 | 260 | -363 | 459 | 98 | 703 | -845 | 462 | 428 | -150 |
| Tax | 43 | 99 | 84 | 40 | 32 | 57 | -79 | 102 | 22 | 156 | -185 | 102 | 94 | -33 |
| Net profit | 125 | 263 | 279 | 124 | 112 | 203 | -284 | 357 | 76 | 547 | -660 | 360 | 334 | -117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.064 | 4.189 | 4.498 | 4.383 | 4.493 | 4.826 | 4.497 | 4.869 | 4.894 | 5.279 | 4.540 | 4.881 | 5.160 | 5.131 |
| Equity | 3.709 | 3.932 | 4.171 | 4.255 | 4.366 | 4.569 | 4.285 | 4.642 | 4.719 | 5.206 | 4.486 | 4.847 | 5.080 | 4.963 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 356 | 257 | 327 | 129 | 127 | 257 | 212 | 226 | 175 | 73 | 54 | 34 | 80 | 168 |
| Total debt | 356 | 257 | 327 | 129 | 127 | 257 | 212 | 226 | 175 | 73 | 54 | 34 | 80 | 168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2025 | — | — |
FC Management | Management | 1971 | — | — |
| Audit | 1971 | — | — | |
FH | Audit | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 1975 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Schioldan | Management | 0 companies |
| Frode Charles Bram Jensen | Management | 0 companies |
| Statsaut. revisor Flemming Poulsen | Audit | 0 companies |
| Frederik Hove Jørgensen | Audit | 0 companies |
| Horst Müller | Board of Directors | 0 companies |
| Bent Højer Schak | Board of Directors | 0 companies |
| Willy Lothar Iversen | Board of Directors | 0 companies |
| Victor Mortensen | Board of Directors | 0 companies |
| Jørgen Boeck-Hansen | Board of Directors | 0 companies |
| Bruno Mikkelsen | Chairman | 0 companies |
| Lars Ingerslev Storper | Board of Directors | 0 companies |
| Jens Busk-Rasmussen | Board of Directors | 0 companies |