| Revenue | DKK 147K | -92% |
| EBITDA | DKK -2,7M | -12% |
| Net profit | DKK -2,2M | -12% |
| Total assets | DKK 7,8M | -33% |
| Equity | DKK 4,4M | -33% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.933 | 2.139 | 2.479 | 2.988 | 2.520 | 5.544 | 5.816 | 6.004 | 7.677 | 5.947 | 5.428 | 1.862 | 147 |
| Staff expenses | -1.476 | -1.735 | -1.862 | -2.342 | -3.835 | -3.580 | -3.851 | -4.065 | -3.957 | -3.812 | -4.503 | -4.289 | -2.864 |
| EBITDA | 456 | 404 | 618 | 646 | -1.314 | 1.965 | 1.966 | 1.939 | 3.720 | 2.135 | 925 | -2.427 | -2.717 |
| Depreciation & amort. | -229 | -229 | -229 | -220 | -155 | -0 | -0 | -17 | -35 | -97 | -82 | -68 | -72 |
| EBIT | 227 | 175 | 389 | 426 | -1.469 | 1.965 | 1.966 | 1.922 | 3.685 | 2.037 | 843 | -2.495 | -2.789 |
| Net financials | -87 | -57 | -47 | -45 | -108 | -114 | -104 | -111 | -118 | -98 | -36 | -4 | -18 |
| Profit before tax | 140 | 118 | 342 | 382 | -1.578 | 1.851 | 1.862 | 1.811 | 3.567 | 1.940 | 807 | -2.499 | -2.807 |
| Tax | -5 | -22 | 89 | -175 | -51 | 319 | 410 | 404 | 807 | 462 | 176 | -547 | -627 |
| Net profit | 145 | 139 | 254 | 557 | -1.527 | 1.532 | 1.452 | 1.407 | 2.761 | 1.477 | 631 | -1.952 | -2.180 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.429 | 4.278 | 4.830 | 5.475 | 7.299 | 8.934 | 9.902 | 12.272 | 13.566 | 12.420 | 12.863 | 11.680 | 7.824 |
| Equity | 1.053 | 1.192 | 1.446 | 2.003 | -745 | 787 | 2.239 | 3.645 | 6.406 | 7.883 | 8.515 | 6.562 | 4.382 |
| Long-term debt | 0 | 0 | 1.627 | 1.303 | 5.098 | 5.028 | 4.948 | 4.069 | 1.228 | 1.000 | 0 | 0 | 0 |
| Short-term debt | 3.329 | 3.061 | 1.756 | 2.169 | 2.946 | 3.119 | 2.715 | 4.558 | 5.931 | 3.537 | 4.348 | 5.118 | 3.442 |
| Total debt | 3.329 | 3.061 | 3.383 | 3.472 | 8.044 | 8.147 | 7.663 | 8.627 | 7.160 | 4.537 | 4.348 | 5.118 | 3.442 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Unofficial title | Unofficial title | 2026 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
HJ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AK Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Klings | Unofficial title | 0 companies |
| Liza Borch | Chief Executive Officer | 0 companies |
| Heikki Johannes Gerlander | Chief Executive Officer | 0 companies |
| Anders Kristensen | Management | 0 companies |
| Niko Neuhof | Board of Directors | 0 companies |
| Rakel Magnhild Egeland-Monfort | Board of Directors | 0 companies |
| Ole-Andre Risnes | Board of Directors | 0 companies |
| Viola Rebmann | Chairman | 0 companies |
| Friederike Agnes Storch | Board of Directors | 0 companies |
| Hanne Margrethe Smith Nielsen | Chairman | 0 companies |
| Johannes Nevanlinna | Deputy Chairman | 0 companies |
| Rune Stadven | Chairman | 0 companies |