| Revenue | DKK 0 | — |
| EBITDA | DKK 8,1M | +26998% |
| Net profit | DKK 2,4M | +118% |
| Total assets | DKK 16,1M | -20% |
| Equity | DKK -5,7M | +65% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -26 | -122 | -75 | -65 | -20 | -26 | -19 | 0 | -47 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -5.000 | -0 | -0 |
| EBITDA | -15 | -26 | -142 | -95 | -85 | -40 | -46 | -39 | -128 | -67 | -5.123 | -30 | 8.092 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13.368 | -0 | -0 |
| EBIT | -15 | -26 | -142 | -95 | -85 | -40 | -46 | -39 | -128 | -67 | -18.491 | -30 | 8.092 |
| Net financials | 0 | 450 | 1.250 | 800 | 800 | 797 | 1.197 | 887 | 196.589 | 410.306 | 416 | -13.270 | -5.262 |
| Profit before tax | -15 | 424 | 1.108 | 705 | 715 | 757 | 1.151 | 848 | 196.461 | 410.239 | -18.076 | -13.300 | 2.830 |
| Tax | -0 | -0 | -11 | -22 | -19 | -9 | -11 | -9 | -29 | -16 | -1.430 | -29 | 462 |
| Net profit | -15 | 424 | 1.119 | 727 | 734 | 767 | 1.162 | 857 | 196.490 | 410.255 | -16.646 | -13.271 | 2.368 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 305 | 502 | 1.221 | 1.549 | 1.485 | 1.467 | 1.414 | 11.858 | 207.649 | 49.869 | 27.325 | 20.001 | 16.067 |
| Equity | 65 | 489 | 1.209 | 1.536 | 1.470 | 1.437 | 1.399 | 11.842 | 207.633 | 49.854 | -3.093 | -16.470 | -5.712 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 | 30.352 | 32.412 | 17.769 |
| Short-term debt | 240 | 13 | 13 | 13 | 15 | 30 | 15 | 15 | 15 | 15 | 67 | 4.059 | 4.010 |
| Total debt | 240 | 13 | 13 | 13 | 15 | 30 | 15 | 15 | 15 | 15 | 30.419 | 36.471 | 21.779 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GM Management | Management | 2012 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
SN Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JESPER HARDT HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
MOHR BISGAARD HOLDING ApS | Company | 25.0% | 25.0% | 2025 |
NYGAARD IBSEN HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Gudrid Mohr Bisgaard | Management | 0 companies |
| Jesper Hardt | Chief Executive Officer | 0 companies |
| Solveig Nygaard Ibsen | Management | 0 companies |
| Derrick Miller | Chairman | 0 companies |