| Revenue | DKK -30K | -23% |
| EBITDA | DKK -30K | +23% |
| Net profit | DKK -934K | -162% |
| Total assets | DKK 17,5M | -10% |
| Equity | DKK 17,4M | -10% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -10 | -19 | -10 | -10 | -21 | -42 | -39 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -10 | -19 | -10 | -12 | -21 | -42 | -39 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -10 | -19 | -10 | -12 | -21 | -42 | -39 | -30 |
| Net financials | 3.150 | 323 | 2.584 | 1.504 | 288 | -200 | 1.225 | 1.585 | -876 |
| Profit before tax | 3.143 | 313 | 2.565 | 1.493 | 276 | -221 | 1.183 | 1.546 | -907 |
| Tax | -5 | 1 | -8 | -3 | -3 | 1 | 9 | 32 | 27 |
| Net profit | 3.147 | 312 | 2.573 | 1.496 | 279 | -222 | 1.173 | 1.513 | -934 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.723 | 19.187 | 20.797 | 20.309 | 18.589 | 18.118 | 19.331 | 19.347 | 17.487 |
| Equity | 18.715 | 19.170 | 20.789 | 20.301 | 18.581 | 17.419 | 18.571 | 19.290 | 17.407 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 32 | 27 |
| Short-term debt | 8 | 18 | 8 | 8 | 8 | 699 | 751 | 24 | 52 |
| Total debt | 8 | 18 | 8 | 8 | 8 | 699 | 761 | 57 | 79 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2016 | — | — |
EM Management | Management | 2020 | — | — |
AN Management | Management | 2017 | — | — |
SB Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DPX A/S | Company | 66.7% | 66.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Friis | Management | 0 companies |
| Eske Mathias Ulsted Sørensen | Management | 0 companies |
| Anders Nørgaard | Management | 0 companies |
| Søren Bunk Jensen | Management | 0 companies |
| Søren Eg Nielsen | Board of Directors | 0 companies |
| Benjamin Juul Abildgaard | Board of Directors | 0 companies |
| Michael Carsten Christian Gadeberg | Board of Directors | 0 companies |