| Revenue | DKK -32K | -9% |
| EBITDA | DKK -32K | +9% |
| Net profit | DKK 5,1M | +140% |
| Total assets | DKK 124,2M | +4% |
| Equity | DKK 122,3M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -95 | — | -128 | -15 | -19 | -21 | -80 | -39 | — | — | -27 | -35 | -32 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -95 | 7.275 | -128 | -15 | -19 | -21 | -80 | -39 | -44 | -22 | -27 | -35 | -32 |
| Depreciation & amort. | 32 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -127 | 7.275 | -128 | -15 | -19 | -21 | -80 | -39 | -44 | -22 | -27 | -35 | -32 |
| Net financials | 4.613 | 6.719 | 47.606 | 11.778 | 16.732 | 16.631 | 17.586 | 185.883 | 34.411 | 9.753 | 3.434 | -12.806 | 5.092 |
| Profit before tax | 4.486 | 6.682 | 47.478 | 11.763 | 16.713 | 16.610 | 17.506 | 185.845 | 34.367 | 9.731 | 3.408 | -12.840 | 5.060 |
| Tax | 79 | -0 | -52 | 42 | -4 | -5 | -18 | -9 | -10 | -5 | -9 | -9 | -12 |
| Net profit | 4.407 | 6.682 | 47.530 | 11.722 | 16.717 | 16.615 | 17.524 | 185.854 | 34.377 | 9.737 | 3.417 | -12.832 | 5.072 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.889 | 27.504 | 10.947 | 15.922 | 23.136 | 23.411 | 27.681 | 82.552 | 116.929 | 128.121 | 131.546 | 119.121 | 124.199 |
| Equity | 7.665 | 14.347 | 8.948 | 15.869 | 23.087 | 23.401 | 27.620 | 82.474 | 116.851 | 126.676 | 130.092 | 117.261 | 122.333 |
| Long-term debt | 6.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.189 | 13.157 | 2.000 | 53 | 49 | 10 | 60 | 78 | 79 | 1.445 | 1.454 | 1.860 | 1.867 |
| Total debt | 19.224 | 13.157 | 2.000 | 53 | 49 | 10 | 60 | 78 | 79 | 1.445 | 1.454 | 1.860 | 1.867 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 2014 | — | — |
MP Management | Management | 2011 | — | — |
JF Management | Management | 2014 | — | — |
MO Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JFC ApS | Company | 50.0% | 50.0% | 2014 |
AGC ApS | Company | 25.0% | 25.0% | 2014 |
Aepi ApS | Company | 5.0% | 5.0% | 2025 |
Sandira ApS | Company | 5.0% | 5.0% | 2025 |
M SERVICES ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Gautier Christensen | Management | 0 companies |
| Mads Peter Veiby | Management | 0 companies |
| Jacob Frederik Christensen | Management | 0 companies |
| Michael Ove Kastrupsen | Management | 0 companies |
| Jørgen Glistrup | Chairman | 0 companies |
| Michael Julius Gravgaard | Board of Directors | 0 companies |