| Revenue | DKK -13K | +8% |
| EBITDA | DKK -63K | -1% |
| Net profit | DKK 35K | -1% |
| Total assets | DKK 538K | +0% |
| Equity | DKK 227K | -6% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -10 | -9 | -10 | -11 | -11 | -12 | -12 | -13 |
| Staff expenses | -116 | -200 | -177 | -50 | -50 | -50 | -50 | -50 | -50 |
| EBITDA | -125 | -210 | -186 | -60 | -61 | -61 | -62 | -62 | -63 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -125 | -210 | -186 | -60 | -61 | -61 | -62 | -62 | -63 |
| Net financials | 173 | 295 | 294 | 288 | 212 | 98 | 98 | 108 | 108 |
| Profit before tax | 48 | 85 | 108 | 229 | 151 | 36 | 36 | 46 | 46 |
| Tax | 11 | 19 | 24 | 53 | 34 | 8 | 8 | 10 | 10 |
| Net profit | 37 | 66 | 83 | 176 | 116 | 28 | 28 | 36 | 35 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 472 | 505 | 576 | 488 | 593 | 600 | 591 | 539 | 538 |
| Equity | 87 | 153 | 137 | 233 | 299 | 277 | 256 | 242 | 227 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 384 | 351 | 440 | 256 | 294 | 323 | 335 | 297 | 311 |
| Total debt | 384 | 351 | 440 | 256 | 294 | 323 | 335 | 297 | 311 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW Management | Management | 2016 | — | — |
MR Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SPI-Fonden | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Weisel Jensen | Management | 0 companies |
| Mads Rude | Management | 0 companies |
| Birger Grubbe | Board of Directors | 0 companies |
| Peter Vilhelm Carøe | Board of Directors | 0 companies |