| Revenue | DKK 4,5M | +43% |
| EBITDA | DKK 4,5M | +43% |
| Net profit | DKK -9M | -20% |
| Total assets | DKK 221,1M | +5% |
| Equity | DKK 73,7M | +1961% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -274 | -170 | -205 | -488 | -258 | -236 | -238 | -259 | -191 | -370 | -579 | 3.135 | 4.480 |
| Staff expenses | -28 | -35 | -43 | -68 | -68 | -68 | -68 | -72 | -68 | -61 | -0 | -0 | -0 |
| EBITDA | -302 | -205 | -249 | -557 | -326 | -305 | -306 | -330 | -266 | -431 | -579 | 3.135 | 4.480 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.596 | -4.081 |
| EBIT | -302 | -205 | -249 | -557 | -326 | -305 | -306 | -330 | -266 | -431 | -579 | 538 | 399 |
| Net financials | 0 | 0 | 0 | -0 | -0 | -4 | -3 | -1 | -2 | -82 | -2.562 | -10.162 | -11.987 |
| Profit before tax | -302 | -205 | -249 | -557 | -326 | -309 | -309 | -332 | -268 | -513 | -3.142 | -9.624 | -11.588 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -113 | -691 | -2.117 | -2.548 |
| Net profit | -302 | -205 | -249 | -557 | -326 | -309 | -309 | -332 | -268 | -400 | -2.451 | -7.507 | -9.040 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.724 | 4.556 | 4.308 | 4.542 | 4.624 | 4.893 | 4.590 | 4.260 | 4.246 | 27.143 | 185.018 | 210.031 | 221.067 |
| Equity | 4.489 | 4.284 | 4.036 | 4.479 | 4.152 | 4.843 | 4.535 | 4.203 | 3.935 | 3.535 | 3.585 | 3.578 | 73.738 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.723 | 98.243 | 99.383 |
| Short-term debt | 235 | 272 | 272 | 63 | 472 | 50 | 55 | 57 | 310 | 23.608 | 83.711 | 108.122 | 45.399 |
| Total debt | 235 | 272 | 272 | 63 | 472 | 50 | 55 | 57 | 310 | 23.608 | 181.434 | 206.364 | 144.782 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OF Management | Management | 1969 | — | — |
AB Audit | Audit | 1969 | — | — |
GS Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1969 | — | — | |
| Board of Directors | 1969 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hotels Holding ApS | Company | 100.0% | 100.0% | 2025 |
BJARNE SAXHOFS FOND TIL STØTTE FOR DANSK FORSKNING | Company | 50.0% | 50.0% | 2015 |
INVEST 2014 I ApS | Company | 33.3% | 33.3% | 2015 |
MSG Capital APS | Company | 100.0% | 100.0% | 2021 |
OLE FRIBERG INVEST ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Friberg | Management | 0 companies |
| Arne Bjerre-Poulsen | Audit | 0 companies |
| Glenn Steven Nielsen | Management | 0 companies |
| Ernst Johan Jens Henriksen | Board of Directors | 0 companies |
| Bjarne Saxhof | Board of Directors | 0 companies |
| Michael Halborg-Bendtsen | Chairman | 0 companies |
| Steen Hjorth Christensen | Board of Directors | 0 companies |
| Reni Elisabeth Willert | Board of Directors | 0 companies |
| Steen Lorenz Johan Hansen | Board of Directors | 0 companies |