| Revenue | DKK 319K | +5% |
| EBITDA | DKK -1,1M | +20% |
| Net profit | DKK -12M | -198% |
| Total assets | DKK 230,5M | -14% |
| Equity | DKK 151,9M | -18% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -56 | -19 | -14 | 112 | 6 | 0 | 305 | 319 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -56 | -19 | -14 | 112 | -1 | -0 | -1.400 | -1.118 |
| Depreciation & amort. | -0 | -0 | -30 | -2.712 | -3 | -3 | -15 | -50 |
| EBIT | -56 | -19 | -44 | -2.599 | -3 | -3 | -1.415 | -1.168 |
| Net financials | 1.370 | 24.155 | 13.347 | 2.826 | -1 | 13 | 12.983 | -11.674 |
| Profit before tax | 1.314 | 24.136 | 13.303 | 227 | -5 | 9 | 11.568 | -12.842 |
| Tax | 75 | -18 | -48 | -971 | -1 | -0 | -716 | -849 |
| Net profit | 1.239 | 24.154 | 13.351 | 1.198 | -4 | 10 | 12.284 | -11.993 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 237.394 | 288.253 | 271.855 | 262.414 | 283 | 309 | 268.278 | 230.484 |
| Equity | 223.802 | 236.199 | 231.893 | 204.097 | 191 | 181 | 185.601 | 151.917 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.998 | 51.399 | 39.217 | 56.529 | 82 | 126 | 80.701 | 77.094 |
| Total debt | 11.998 | 51.399 | 39.217 | 56.529 | 82 | 126 | 80.701 | 77.094 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN Management | Management | 2018 | — | — |
MC Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DPX A/S | Company | 90.0% | 90.0% | 2022 |
DIS Incentives ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Nørgaard | Management | 0 companies |
| Michael Carsten Christian Gadeberg | Management | 0 companies |
| Søren Østergaard Sørensen | Board of Directors | 0 companies |
| Mogens Hess | Chairman | 0 companies |
| Morten Basse Jensen | Board of Directors | 0 companies |
| Søren Henning Rudfred | Board of Directors | 0 companies |
| Mads-Ole Astrupgaard | Chairman | 0 companies |
| Matthias Frank Bäuerle | Board of Directors | 0 companies |
| Søren Bunk Jensen | Board of Directors | 0 companies |
| Willi Rudolf Zinnecker | Board of Directors | 0 companies |
| Anders Grønlund | Board of Directors | 0 companies |