| Revenue | — | — |
| EBITDA | DKK -18K | +2% |
| Net profit | DKK -415K | +7% |
| Total assets | DKK 37,7M | +0% |
| Equity | DKK 21,5M | -2% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -26 | -20 | -47 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | -20 | 139 | -18 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | -20 | 139 | -18 | -18 |
| Net financials | 7.685 | 457 | -35 | -555 | -514 |
| Profit before tax | 7.659 | 438 | 104 | -574 | -532 |
| Tax | -338 | 96 | 23 | -126 | -117 |
| Net profit | 7.997 | 341 | 81 | -448 | -415 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 48.506 | 48.952 | 20.144 | 37.565 | 37.682 |
| Equity | 4.653 | 4.994 | 5.075 | 21.928 | 21.513 |
| Long-term debt | 43.853 | 43.958 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 15.069 | 15.637 | 16.169 |
| Total debt | 43.853 | 43.958 | 15.069 | 15.637 | 16.169 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KF Management | Management | 2026 |
| Former (2) | ||
MB Management | Management | 2022 – 2026 |
OM Chief Executive Officer | Chief Executive Officer | 2018 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (2) | ||
| Chairman | 2022 – 2025 | |
| Board of Directors | 2022 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Byrgesen Hansen | Management | 0 companies |
| Ole Munksgaard Vistisen | Chief Executive Officer | 0 companies |
| Kristian Fredrik Mehus | Management | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |