| Revenue | DKK -220K | -119% |
| EBITDA | DKK -220K | -119% |
| Net profit | DKK -328K | -166% |
| Total assets | DKK 4,6M | +5% |
| Equity | DKK 2,6M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -404 | -182 | -520 | -156 | -177 | -229 | -543 | -222 | -421 | -127 | -396 | 1.182 | -220 |
| Staff expenses | -35 | -42 | -65 | -45 | -45 | -45 | -140 | -162 | -174 | -58 | -0 | -0 | -0 |
| EBITDA | -439 | -225 | -585 | -201 | -222 | -274 | -683 | -390 | -595 | -185 | -396 | 1.182 | -220 |
| Depreciation & amort. | -460 | -416 | -449 | -477 | -485 | -511 | -853 | -818 | -770 | -761 | -770 | -556 | -206 |
| EBIT | -899 | -641 | -1.034 | -678 | -707 | -784 | -1.536 | -1.208 | -1.365 | -946 | -1.166 | 625 | -426 |
| Net financials | -162 | -172 | -170 | -250 | -83 | -14 | -190 | -203 | -216 | -185 | -166 | -76 | -2 |
| Profit before tax | -538 | -812 | -1.204 | -928 | -791 | -798 | -1.726 | -1.411 | -1.581 | -1.131 | -1.332 | 549 | -428 |
| Tax | 261 | -177 | -287 | -219 | -174 | -176 | -379 | -311 | -348 | -249 | -310 | 54 | -100 |
| Net profit | -799 | -635 | -917 | -709 | -616 | -622 | -1.347 | -1.101 | -1.234 | -882 | -1.022 | 495 | -328 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.126 | 8.147 | 9.338 | 8.651 | 7.969 | 15.477 | 15.591 | 14.953 | 14.660 | 14.027 | 14.225 | 4.341 | 4.568 |
| Equity | 1.387 | 751 | 5.978 | 5.269 | 4.653 | 4.031 | 2.684 | 1.583 | 349 | 3.467 | 2.446 | 2.941 | 2.613 |
| Long-term debt | 1.795 | 1.556 | 1.309 | 1.063 | 795 | 532 | 267 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.944 | 5.839 | 2.050 | 2.320 | 2.521 | 10.915 | 12.640 | 13.370 | 14.311 | 10.556 | 11.779 | 1.388 | 1.916 |
| Total debt | 6.739 | 7.396 | 3.360 | 3.382 | 3.316 | 11.446 | 12.907 | 13.370 | 14.311 | 10.556 | 11.779 | 1.388 | 1.916 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 1980 | — | — |
MS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EXMO FUR ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Fog | Management | 0 companies |
| Mildred Sloth Fog | Management | 0 companies |