| Revenue | DKK 4,4M | +21% |
| EBITDA | DKK -237K | +86% |
| Net profit | DKK -2,7M | +32% |
| Total assets | DKK 40,4M | -9% |
| Equity | DKK 7,7M | +135% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.738 | 10.836 | 12.390 | 15.817 | 5.434 | 4.390 | 7.192 | 725 | 570 | 2.254 | 3.602 | 4.361 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.265 | 10.154 | 7.731 | 8.670 | 339 | 1.317 | 1.137 | -26.224 | -2.238 | -2.115 | -1.704 | -237 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.265 | 10.154 | 7.731 | 8.670 | 339 | 1.317 | 1.137 | -26.224 | -2.238 | -2.115 | -1.704 | -237 |
| Net financials | -2.227 | -4.965 | -7.897 | -2.697 | -2.774 | -3.089 | -2.463 | -4.006 | -2.235 | 8.814 | -2.820 | -3.248 |
| Profit before tax | 734 | 5.189 | -165 | 5.973 | -2.435 | -1.772 | -1.326 | -30.230 | -4.473 | 6.699 | -4.524 | -3.485 |
| Tax | 180 | 1.342 | -268 | 1.311 | -536 | -390 | -292 | -6.588 | -760 | 1.564 | -509 | -761 |
| Net profit | 554 | 3.847 | 102 | 4.662 | -1.899 | -1.382 | -1.034 | -23.643 | -3.714 | 5.134 | -4.014 | -2.724 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.600 | 71.145 | 70.124 | 66.876 | 67.420 | 65.555 | 58.590 | 32.152 | 30.708 | 42.047 | 44.414 | 40.430 |
| Equity | 6.092 | 9.939 | 10.041 | 8.755 | 6.856 | 5.473 | 4.439 | -19.204 | -22.917 | -17.783 | -21.797 | 7.661 |
| Long-term debt | 26.710 | 49.982 | 46.136 | 42.318 | 39.433 | 34.516 | 500 | 500 | 500 | 1.052 | 4.718 | 3.860 |
| Short-term debt | 2.619 | 7.598 | 9.808 | 10.850 | 15.690 | 19.501 | 46.832 | 50.624 | 53.125 | 57.425 | 59.687 | 27.128 |
| Total debt | 29.328 | 57.580 | 55.944 | 53.168 | 55.123 | 54.017 | 47.332 | 51.124 | 53.625 | 58.477 | 64.405 | 30.988 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2020 | — | — |
LM Management | Management | 2025 | — | — |
EJ Management | Management | 2023 | — | — |
SM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kjærholm Mikkelsen | Management | 0 companies |
| Lyn Marie Cheung | Management | 0 companies |
| Edward James Sheard | Management | 0 companies |
| Søren Martin Overgaard | Chief Executive Officer | 0 companies |
| Jette Mariann Hulgaard | Chairman | 0 companies |
| Harvey Lawrence Tepner | Board of Directors | 0 companies |
| Justin Andrew Bickle | Board of Directors | 0 companies |
| Stig Nørskov Kulmbach | Chairman | 0 companies |
| Martin Anthony Cooke | Board of Directors | 0 companies |
| Mark Baker Cox | Chairman | 0 companies |
| Mette Sol Djernis Gall | Chairman | 0 companies |
| Marianne Dalby | Board of Directors | 0 companies |
| Paul Philip O'Donnell | Board of Directors | 0 companies |
| Thomas Buskop | Chairman | 0 companies |
| Brian William Power | Board of Directors | 0 companies |
| Rory John O'Neill | Board of Directors | 0 companies |
| Frank Nissen Pedersen | Board of Directors | 0 companies |
| Orla Elizabeth Gillen | Board of Directors | 0 companies |
| Kim Graven Nielsen | Chairman | 0 companies |