| Revenue | DKK 10M | +1% |
| EBITDA | DKK -2,8M | -13% |
| Net profit | DKK -3,6M | +6% |
| Total assets | DKK 155,4M | -7% |
| Equity | DKK 42,5M | -16% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 837 | 9.262 | 9.280 | 9.521 | 9.901 | 9.952 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.177 | 17.623 | 30.200 | -5.484 | -2.442 | -2.754 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.177 | 17.623 | 30.200 | -5.484 | -2.442 | -2.754 |
| Net financials | -256 | -2.894 | -2.753 | -2.568 | -2.507 | -2.493 |
| Profit before tax | 1.921 | 14.729 | 27.447 | -8.053 | -4.949 | -5.247 |
| Tax | 433 | 3.250 | 6.100 | -1.975 | -1.089 | -1.620 |
| Net profit | 1.487 | 11.478 | 21.347 | -6.077 | -3.860 | -3.627 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 200.219 | 174.324 | 191.642 | 179.406 | 167.933 | 155.369 |
| Equity | 1.527 | 44.006 | 65.353 | 59.275 | 50.615 | 42.488 |
| Long-term debt | 128.000 | 121.628 | 114.521 | 109.824 | 106.244 | 103.344 |
| Short-term debt | 69.181 | 3.989 | 1.172 | 1.669 | 3.803 | 3.738 |
| Total debt | 197.181 | 125.618 | 115.693 | 111.493 | 110.047 | 107.082 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2020 | — | — |
GM Management | Management | 2019 | — | — |
BK Management | Management | 2019 | — | — |
MV Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Management | 0 companies |
| Gregory Mark Butchart | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Martin Vestergaard | Management | 0 companies |