| Revenue | DKK 92K | -81% |
| EBITDA | DKK 92K | -81% |
| Net profit | DKK 91K | -73% |
| Total assets | DKK 3,2M | -13% |
| Equity | DKK 2,6M | -13% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.957 | 9.399 | 9.787 | 9.743 | 10.486 | 8.949 | 8.947 | -609 | 131 | 154 | 125 | 477 | 92 |
| Staff expenses | -7.306 | -7.391 | -7.818 | -7.368 | -7.945 | -7.819 | -5.654 | -87 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.651 | 2.008 | 1.968 | 2.375 | 2.540 | 1.130 | 3.293 | -696 | 131 | 154 | 125 | 477 | 92 |
| Depreciation & amort. | -1.257 | -1.523 | -1.550 | -1.684 | -1.703 | -1.156 | -1.153 | -90 | -90 | -83 | -32 | -28 | -46 |
| EBIT | 394 | 485 | 418 | 691 | 838 | -26 | 2.140 | -786 | 40 | 72 | 93 | 449 | 46 |
| Net financials | -715 | -654 | -252 | -436 | -484 | -280 | -212 | -25 | -24 | -22 | -22 | -13 | -21 |
| Profit before tax | -321 | -169 | 166 | 254 | 353 | -306 | 1.928 | -811 | 16 | 49 | 71 | 436 | 25 |
| Tax | -74 | -37 | 17 | -33 | 88 | -89 | 418 | -187 | 6 | 12 | 18 | 97 | -66 |
| Net profit | -247 | -131 | 149 | 287 | 266 | -218 | 1.510 | -625 | 11 | 37 | 53 | 339 | 91 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.855 | 10.233 | 10.303 | 9.503 | 9.391 | 8.908 | 5.517 | 3.686 | 3.481 | 3.409 | 3.382 | 3.693 | 3.195 |
| Equity | 753 | 622 | 771 | 1.566 | 1.832 | 1.614 | 3.124 | 2.499 | 2.510 | 2.547 | 2.600 | 2.939 | 2.566 |
| Long-term debt | 6.671 | 6.198 | 6.214 | 5.174 | 4.618 | 2.801 | 728 | 666 | 603 | 541 | 480 | 422 | 361 |
| Short-term debt | 3.431 | 3.413 | 3.319 | 2.748 | 2.838 | 4.478 | 1.529 | 385 | 252 | 223 | 212 | 248 | 268 |
| Total debt | 10.102 | 9.612 | 9.533 | 7.922 | 7.456 | 7.279 | 2.257 | 1.051 | 855 | 764 | 692 | 670 | 629 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Founder | Founder | 2011 | — | — |
JC Founder | Founder | 2011 | — | — |
AW Founder | Founder | 2011 | — | — |
GB Founder | Founder | 2011 | — | — |
JA Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Margrete Marcussen | Founder | 0 companies |
| Johnny Carstensen Block | Founder | 0 companies |
| Anders Wang Secher | Founder | 0 companies |
| Gunnar Bundgaard Clemmesen | Founder | 0 companies |
| Jørn Arne Wang Larsen | Founder | 0 companies |
| John Lindbom | Chairman | 0 companies |