| Revenue | DKK -99K | -105% |
| EBITDA | DKK -252K | -124% |
| Net profit | DKK -288K | -139% |
| Total assets | DKK 1,4M | -44% |
| Equity | DKK 1,3M | -25% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 1.260 | 966 | 1.224 | 2.146 | -99 |
| Staff expenses | -1.050 | -983 | -902 | -1.098 | -153 |
| EBITDA | 201 | -17 | 322 | 1.047 | -252 |
| Depreciation & amort. | -37 | -27 | -38 | -99 | -30 |
| EBIT | 164 | -44 | 284 | 948 | -282 |
| Net financials | -1 | 2 | 45 | 7 | -3 |
| Profit before tax | 163 | -42 | 329 | 955 | -285 |
| Tax | 36 | -9 | 73 | 210 | 4 |
| Net profit | 127 | -33 | 256 | 745 | -288 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 1.705 | 1.642 | 1.944 | 2.408 | 1.358 |
| Equity | 932 | 825 | 1.081 | 1.706 | 1.285 |
| Long-term debt | 0 | 59 | 0 | 0 | 0 |
| Short-term debt | 764 | 759 | 851 | 702 | 73 |
| Total debt | 764 | 817 | 851 | 702 | 73 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
EM Audit | Audit | 1975 – 2005 |
MH Management | Management | 1975 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 1975 – 1990 | |
| Board of Directors | 1975 – 2016 | |
| Board of Directors | 1975 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90–99.99% | 90–99.99% | 2009 | |
| Individual | 10–14.99% | 10–14.99% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Munk | Audit | 0 companies |
| Mogens Harald Vilhelm Funch | Management | 0 companies |
| Ole Henning Nielsen | Board of Directors | 0 companies |
| Jørgen Erik Staal | Board of Directors | 0 companies |
| Niels Kryger | Board of Directors | 0 companies |