| Revenue | DKK -14K | -42% |
| EBITDA | DKK -14K | +42% |
| Net profit | DKK -107K | +2% |
| Total assets | DKK 4,7M | -10% |
| Equity | DKK 1,8M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -5 | -20 | -5 | -25 | -14 | -14 | -14 | -15 | -16 | -36 | -9 | -25 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -5 | -20 | -5 | -25 | -14 | -14 | -14 | -15 | -16 | -36 | -9 | -25 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -5 | -20 | -5 | -25 | -14 | -14 | -14 | -15 | -16 | -36 | -9 | -25 | -14 |
| Net financials | 0 | 0 | 124 | 114 | 121 | 127 | 84 | 15 | 131 | 153 | -154 | -183 | -131 | -107 |
| Profit before tax | -5 | -5 | 104 | 109 | 96 | 113 | 70 | 1 | 116 | 137 | -190 | -193 | -156 | -122 |
| Tax | -1 | -1 | -20 | -50 | -22 | -39 | -12 | -54 | -29 | -216 | -592 | -29 | -46 | -14 |
| Net profit | -4 | -4 | 124 | 159 | 117 | 152 | 82 | 54 | 145 | 353 | 402 | -163 | -109 | -107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 162 | 1.586 | 2.085 | 2.479 | 2.228 | 2.311 | 2.442 | 4.233 | 4.826 | 5.031 | 6.298 | 5.776 | 5.269 | 4.720 |
| Equity | 76 | 73 | 697 | 855 | 973 | 1.125 | 1.208 | 1.262 | 1.407 | 1.760 | 2.162 | 1.998 | 1.889 | 1.782 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 85 | 1.513 | 1.388 | 1.332 | 997 | 874 | 924 | 2.692 | 3.083 | 3.057 | 4.137 | 3.778 | 3.380 | 2.938 |
| Total debt | 85 | 1.513 | 1.388 | 1.332 | 997 | 874 | 924 | 2.692 | 3.083 | 3.057 | 4.137 | 3.778 | 3.380 | 2.938 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2014 | — | — |
MØ Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOLLERUP JENSEN A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Mjellelid Dale | Management | 0 companies |
| Michael Østerby | Management | 0 companies |
| Claus Trolle | Board of Directors | 0 companies |
| Søren Johannes Kjær Henningsen | Board of Directors | 0 companies |
| René Jørgen Spogard | Board of Directors | 0 companies |
| Jesper Knud Lacoppidan | Board of Directors | 0 companies |
| Dennis Kim Willer | Board of Directors | 0 companies |