| Revenue | DKK -16K | -33% |
| EBITDA | DKK -16K | +33% |
| Net profit | DKK -31K | -5% |
| Total assets | DKK 291K | -9% |
| Equity | DKK 283K | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 672 | 406 | 635 | 727 | 429 | 598 | 276 | 175 | 244 | -9 | -18 | -24 | -16 |
| Staff expenses | -510 | -466 | -470 | -479 | -573 | -503 | -419 | -462 | -126 | -4 | -0 | -0 | -0 |
| EBITDA | 161 | -60 | 166 | 248 | -144 | 95 | -143 | -287 | 118 | -5 | -18 | -24 | -16 |
| Depreciation & amort. | -0 | 4 | 4 | 4 | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -9 | -24 |
| EBIT | 161 | -64 | 162 | 245 | -148 | 91 | -143 | -287 | 118 | -5 | -18 | -33 | -41 |
| Net financials | -2 | -1 | 2 | -0 | -0 | -0 | -2 | -1 | -2 | -2 | -0 | 4 | 9 |
| Profit before tax | 159 | -65 | 164 | 244 | -148 | 91 | -144 | -287 | 117 | -7 | -18 | -29 | -31 |
| Tax | 42 | -13 | 41 | 59 | -31 | 27 | -31 | -63 | 26 | -1 | 72 | 1 | -0 |
| Net profit | 117 | -51 | 123 | 186 | -116 | 64 | -113 | -224 | 91 | -6 | -91 | -30 | -31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 534 | 471 | 591 | 795 | 509 | 624 | 388 | 142 | 211 | 122 | 40 | 320 | 291 |
| Equity | 343 | 292 | 414 | 600 | 303 | 368 | 255 | 31 | 121 | 116 | 25 | 314 | 283 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 191 | 180 | 176 | 193 | 206 | 257 | 133 | 111 | 90 | 7 | 15 | 6 | 8 |
| Total debt | 191 | 180 | 176 | 193 | 206 | 257 | 133 | 111 | 90 | 7 | 15 | 6 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2024 | — | — |
NL Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Arcon Holding A/S | Company | 100.0% | 100.0% | 2025 |
| Individual | 25.0% | 25.0% | 2025 | |
| Individual | 25.0% | 25.0% | 2025 | |
M. THISTED HOLDING ApS | Company | 33.3% | 33.3% | 2024 |
Kampmann ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 25.0% | 25.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Thisted | Management | 0 companies |
| Niels Laursen | Chief Executive Officer | 0 companies |
| Jens Hørby Jensen | Board of Directors | 0 companies |
| Peter Schäfer | Chairman | 0 companies |
| Klaus Norlyk Bruntse | Board of Directors | 0 companies |
| Lars Kaaber | Board of Directors | 0 companies |