| Revenue | DKK 1,2M | -1% |
| EBITDA | DKK 1,2M | -1% |
| Net profit | DKK 414K | +28% |
| Total assets | DKK 13,2M | +0% |
| Equity | DKK 1,6M | +34% |
| Employees | — | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | 184 | 1.184 | 1.170 |
| Staff expenses | -0 | -0 | -0 |
| EBITDA | 184 | 1.184 | 1.170 |
| Depreciation & amort. | -486 | -838 | -838 |
| EBIT | -302 | 347 | 333 |
| Net financials | -20 | 67 | 323 |
| Profit before tax | -321 | 414 | 656 |
| Tax | -236 | 91 | 241 |
| Net profit | -85 | 323 | 414 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 15.518 | 13.212 | 13.180 |
| Equity | 909 | 1.231 | 1.646 |
| Long-term debt | 4.413 | 10.692 | 9.211 |
| Short-term debt | 10.197 | 1.289 | 2.236 |
| Total debt | 14.610 | 11.981 | 11.447 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MF Management | Management | 2024 |
| Former (2) | ||
HK Management | Management | 2024 – 2024 |
OE Chief Executive Officer | Chief Executive Officer | 2021 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2024 | |
| Board of Directors | 2025 | |
| Board of Directors | 2024 | |
| Former (2) | ||
| Chairman | 2021 – 2023 | |
| Board of Directors | 2021 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Karlskov Pedersen | Management | 0 companies |
| Ole Ebdrup Andreasen | Chief Executive Officer | 0 companies |
| Martin Frost Jørgensen | Management | 0 companies |
| Majbritt Møllebjerg | Chairman | 0 companies |
| Torben Ronæs Foged | Chairman | 0 companies |
| Jette Thoft Rosenberg | Board of Directors | 0 companies |
| Michael Haaning Bjerg | Board of Directors | 0 companies |
| Søren Friis Kristiansen | Board of Directors | 0 companies |