| Revenue | DKK -184K | +7% |
| EBITDA | DKK -184K | -7% |
| Net profit | DKK 4,6M | +80% |
| Total assets | DKK 69,6M | +2% |
| Equity | DKK 9,1M | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 675 | -1.278 | 4.291 | -450 | -310 | -1.158 | 4.122 | -321 | 1.674 | 636 | 654 | -244 | -171 | -184 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 675 | -1.743 | 2.947 | -450 | -310 | -1.241 | 4.122 | -321 | -2.189 | -2.952 | 654 | -244 | -171 | -184 |
| Depreciation & amort. | 728 | -5.721 | -2.960 | -8.522 | -370 | -368 | -315 | -289 | -238 | -131 | -0 | -0 | -0 | -0 |
| EBIT | -53 | -7.464 | -13 | -8.972 | -680 | -1.609 | 3.807 | -610 | -2.427 | -3.083 | 654 | -244 | -171 | -184 |
| Net financials | 6.542 | 3.508 | 2.268 | 1.973 | 1.450 | 737 | 665 | 334 | 697 | 3.705 | 21.622 | 5.456 | 3.590 | 5.952 |
| Profit before tax | 6.489 | -3.956 | 2.256 | -6.999 | 771 | -873 | 4.473 | -276 | -1.730 | 623 | 22.275 | 5.212 | 3.418 | 5.768 |
| Tax | 4.375 | -7.883 | 3.244 | 2.638 | 1.728 | 3.347 | 2.587 | 15.215 | 459 | 1.645 | 5.112 | 831 | 874 | 1.200 |
| Net profit | 2.114 | 3.927 | -988 | -9.636 | -957 | -4.220 | 1.885 | -15.491 | -2.190 | -1.022 | 17.163 | 4.381 | 2.545 | 4.568 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 179.621 | 157.011 | 141.643 | 131.133 | 121.761 | 108.098 | 90.236 | 90.236 | 74.311 | 75.534 | 97.789 | 78.651 | 68.095 | 69.614 |
| Equity | 52.452 | 56.329 | 55.301 | 45.665 | 37.168 | 18.188 | 20.133 | 4.542 | 2.413 | 1.351 | 18.544 | 22.955 | 11.256 | 9.089 |
| Long-term debt | 35.968 | 24.406 | 22.534 | 21.547 | 21.561 | 0 | 0 | 0 | 50.000 | 60.000 | 60.000 | 45.000 | 45.000 | 60.000 |
| Short-term debt | 5.421 | 2.727 | 5.901 | 3.977 | 1.789 | 25.419 | 3.022 | 67.752 | 12.374 | 3.674 | 15.008 | 10.021 | 10.021 | 22 |
| Total debt | 41.390 | 27.133 | 28.435 | 25.525 | 23.350 | 25.419 | 3.022 | 67.752 | 62.374 | 63.674 | 75.008 | 55.021 | 55.021 | 60.022 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2011 | — | — |
LB Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STRANDVEJEN 44 FINANS ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Nørgaard Mogensen | Management | 0 companies |
| Lars Baungaard | Management | 0 companies |
| Anne Cathrine Allentoft | Board of Directors | 0 companies |
| Mads Meldgaard | Board of Directors | 0 companies |
| Klaus Paakjær Okholm | Board of Directors | 0 companies |
| Bjørn Jakobsen | Board of Directors | 0 companies |
| Thomas Wraae Holm | Board of Directors | 0 companies |
| Claus Lindholm Jacobsen | Chairman | 0 companies |
| Michael Groth Funck Hansen | Chairman | 0 companies |
| Line Hedam | Board of Directors | 0 companies |
| Jens Christian Klibo | Chairman | 0 companies |
| Ulrik Ræbild | Board of Directors | 0 companies |
| Jan Hetland Møller | Board of Directors | 0 companies |
| Jesper Møller Langvad | Board of Directors | 0 companies |
| Rasmus Friis Jørgensen | Board of Directors | 0 companies |
| Gert Fisker Tomczyk | Board of Directors | 0 companies |
| Kim Domdal | Board of Directors | 0 companies |
| Henrik Forthoft Lind | Board of Directors | 0 companies |
| Kim Füchsel | Board of Directors | 0 companies |
| Peter Hededam Christensen | Chairman | 0 companies |
| Ole Jul Nielsen | Board of Directors | 0 companies |
| Mads Blak Melgaard | Board of Directors | 0 companies |