| Revenue | — | — |
| EBITDA | DKK -74K | -15% |
| Net profit | DKK 167K | +220% |
| Total assets | DKK 4,5M | +6% |
| Equity | DKK 3,6M | +5% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -701 | -79 | 425 | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -567 | -688 | -460 | -701 | -38 | 466 | 272 | 414 | -838 | 1.663 | -60 | -64 | -74 |
| Depreciation & amort. | -0 | -0 | 15 | 15 | 21 | 21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -567 | -688 | -475 | -716 | -59 | 446 | 272 | 414 | -838 | 1.663 | -60 | -64 | -74 |
| Net financials | -517 | -611 | -375 | -666 | -43 | 470 | 316 | 462 | -796 | 1.697 | 83 | -77 | 232 |
| Profit before tax | -568 | -694 | -480 | -722 | -64 | 440 | 266 | 407 | -847 | 1.654 | 21 | -139 | 167 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -568 | -694 | -480 | -722 | -64 | 440 | 266 | 407 | -847 | 1.654 | 21 | -139 | 167 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.528 | 12.132 | 7.957 | 7.434 | 4.225 | 4.688 | 4.958 | 5.222 | 4.236 | 5.745 | 4.316 | 4.208 | 4.480 |
| Equity | 6.101 | 5.407 | 4.927 | 4.205 | 4.141 | 4.581 | 4.847 | 5.105 | 4.109 | 5.614 | 3.994 | 3.482 | 3.647 |
| Long-term debt | 0 | 82 | 83 | 84 | 0 | 85 | 86 | 89 | 92 | 95 | 99 | 88 | 109 |
| Short-term debt | 7.428 | 6.644 | 2.948 | 3.145 | 85 | 22 | 25 | 28 | 35 | 35 | 223 | 638 | 725 |
| Total debt | 7.428 | 6.725 | 3.031 | 3.229 | 85 | 108 | 111 | 117 | 127 | 131 | 322 | 726 | 834 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2023 | — | — |
PA Management | Management | 2024 | — | — |
AM Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2013 | |
HOVAG INVEST ApS | Company | 10.0% | 10.0% | 2016 |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Malling | Management | 0 companies |
| Peter Aavild Schmidt | Management | 0 companies |
| Anders Marcus | Management | 0 companies |
| Peter Krogsgaard Jørgensen | Chairman | 0 companies |
| Pernille Thøger Baltzersen | Board of Directors | 0 companies |
| Søren Dahlgaard | Chairman | 0 companies |