| Revenue | DKK -31K | -42% |
| EBITDA | DKK -31K | +42% |
| Net profit | DKK -424K | +60% |
| Total assets | DKK 16,3M | +0% |
| Equity | DKK -1,3M | -49% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -184 | -375 | 170 | -33 | -26 | 77.250 | -53 | -31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -67.542 | -0 | -0 |
| EBITDA | -184 | -848 | 170 | -33 | -26 | 9.708 | -53 | -31 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -6.967 | -0 | -0 |
| EBIT | -184 | -848 | 170 | -33 | -26 | 2.742 | -53 | -31 |
| Net financials | 2.719 | -380 | 661 | -682 | -464 | -2.648 | -405 | -394 |
| Profit before tax | 2.535 | -1.228 | 831 | -715 | -490 | 94 | -458 | -424 |
| Tax | -0 | -579 | 171 | -154 | 270 | -3.044 | 598 | -0 |
| Net profit | 2.535 | -648 | 660 | -561 | -760 | 3.138 | -1.056 | -424 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 22.000 | 22.579 | 22.408 | 22.594 | 21.960 | 72.527 | 16.303 | 16.303 |
| Equity | 2.585 | 1.937 | 6.597 | 2.064 | 1.304 | -22.792 | -860 | -1.284 |
| Long-term debt | 8.855 | 4.512 | 3.080 | 2.023 | 900 | 23.397 | 17.045 | 17.534 |
| Short-term debt | 10.559 | 16.130 | 12.732 | 18.508 | 19.757 | 71.921 | 117 | 53 |
| Total debt | 19.415 | 20.642 | 15.812 | 20.530 | 20.657 | 95.318 | 17.163 | 17.587 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2021 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
KB Management | Management | 2023 | — | — |
FJ Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAK HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
FJO HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
Medco Surgical ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Hafstrøm | Management | 0 companies |
| Michael Schou Rasmussen | Chief Executive Officer | 0 companies |
| Klaus Bak | Management | 0 companies |
| Frank John Odgaard | Management | 0 companies |
| Casper Jørn Nørgaard | Chairman | 0 companies |
| Karoly Laszlo Nemeth | Board of Directors | 0 companies |
| Ejvind Henriksen | Chairman | 0 companies |