| Revenue | DKK -105K | -73% |
| EBITDA | DKK -105K | +73% |
| Net profit | DKK -4,3M | -403% |
| Total assets | DKK 272,4M | +6% |
| Equity | DKK 124,4M | -3% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -94 | 2.518 | -278 | -386 | -105 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -94 | 2.518 | -278 | -386 | -105 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -94 | 2.518 | -278 | -386 | -105 |
| Net financials | 11.485 | 5.556 | 1.282 | 487 | -4.928 |
| Profit before tax | 11.391 | 8.073 | 1.004 | 101 | -5.032 |
| Tax | -539 | -494 | -637 | -1.330 | -703 |
| Net profit | 11.930 | 8.567 | 1.641 | 1.431 | -4.330 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 205.420 | 230.713 | 268.787 | 257.127 | 272.440 |
| Equity | 117.117 | 125.685 | 127.325 | 128.756 | 124.426 |
| Long-term debt | 43.427 | 43.427 | 43.427 | 43.427 | 43.427 |
| Short-term debt | 44.876 | 61.602 | 98.036 | 84.945 | 104.588 |
| Total debt | 88.303 | 105.029 | 141.462 | 128.372 | 148.014 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ER Management | Management | 2021 |
| Former (1) | ||
MA Chief Executive Officer | Chief Executive Officer | 2015 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2015 | |
| Board of Directors | 2015 | |
| Board of Directors | 2015 | |
| Board of Directors | 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Rask Gantzel Torbensen | Management | 0 companies |
| Morten Askær | Chief Executive Officer | 0 companies |
| Søren Skovsted | Chairman | 0 companies |
| Ove Christian Alstrup | Board of Directors | 0 companies |
| Keld Skjold Pedersen | Board of Directors | 0 companies |
| Erik Metellus | Board of Directors | 0 companies |