| Revenue | DKK -5K | +3% |
| EBITDA | DKK -5K | -3% |
| Net profit | DKK -4K | -3% |
| Total assets | DKK 681K | +0% |
| Equity | DKK -471K | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -12 | -25 | -16 | -13 | -15 | -12 | -6 | -15 | -11 | -6 | -7 | -5 | -5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -18 | -12 | -25 | -16 | -13 | -15 | -12 | -6 | -15 | -11 | -6 | -7 | -5 | -5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | -12 | -25 | -16 | -13 | -15 | -12 | -6 | -15 | -11 | -6 | -7 | -5 | -5 |
| Net financials | -66 | -94 | -152 | -34 | -27 | -1 | -13 | -5 | -2 | 0 | -0 | -0 | 0 | 0 |
| Profit before tax | -84 | -105 | -177 | -51 | -40 | -15 | -25 | -11 | -17 | -11 | -6 | -7 | -5 | -5 |
| Tax | -3 | 10 | -0 | -0 | -0 | -47 | -1 | 2 | -3 | -6 | -1 | -1 | -1 | -1 |
| Net profit | -80 | -116 | -177 | -51 | -40 | 32 | -24 | -13 | -14 | -5 | -5 | -5 | -4 | -4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 177 | 159 | 39 | 79 | 377 | 514 | 588 | 653 | 669 | 678 | 681 | 681 | 681 | 681 |
| Equity | -46 | -161 | -338 | -389 | -429 | -397 | -421 | -434 | -448 | -453 | -458 | -463 | -467 | -471 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 223 | 321 | 377 | 469 | 806 | 911 | 1.009 | 1.086 | 1.117 | 1.131 | 1.138 | 1.144 | 1.148 | 1.152 |
| Total debt | 223 | 321 | 377 | 469 | 806 | 911 | 1.009 | 1.086 | 1.117 | 1.131 | 1.138 | 1.144 | 1.148 | 1.152 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2020 | — | — |
MH Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MERC INVEST ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Marc Bruun de Neergaard | Management | 0 companies |
| Michael Hein Løvgren | Management | 0 companies |