| Revenue | DKK -3,5M | +4% |
| EBITDA | DKK 5,1M | +309% |
| Net profit | DKK 7,7M | -21% |
| Total assets | DKK 194,4M | +14% |
| Equity | DKK 161,9M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | 360 | 240 | 137 | 309 | 158 | 79 | 33 | 159 | 99 | -3.450 | -3.356 | -3.475 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | 360 | 240 | 137 | 309 | 2.425 | -811 | -352 | 589 | 1.010 | -3.213 | -2.424 | 5.071 |
| Depreciation & amort. | -0 | -178 | -65 | -49 | -73 | -0 | -0 | -154 | -161 | -161 | -169 | -208 | -54 |
| EBIT | -20 | 181 | 175 | 88 | 236 | 2.425 | -811 | -506 | 429 | 849 | -3.382 | -2.631 | 5.018 |
| Net financials | 108 | -2 | -61 | -343 | -65 | -254 | -253 | -210 | -167 | -210 | -9.610 | 13.410 | 5.331 |
| Profit before tax | 88 | 179 | 113 | -254 | 171 | 2.171 | -1.064 | -716 | 261 | 639 | -12.992 | 10.779 | 10.348 |
| Tax | 22 | 46 | 4 | -0 | 10 | 484 | -228 | -158 | 57 | 141 | -701 | 1.014 | 2.618 |
| Net profit | 66 | 133 | 109 | -254 | 161 | 1.686 | -836 | -559 | 204 | 498 | -12.291 | 9.765 | 7.730 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.705 | 8.266 | 8.109 | 7.629 | 6.730 | 8.420 | 10.416 | 4.920 | 4.723 | 5.426 | 157.129 | 171.000 | 194.449 |
| Equity | 350 | 483 | 592 | 338 | 499 | 2.185 | 1.349 | 791 | 995 | 1.493 | 144.884 | 154.169 | 161.899 |
| Long-term debt | 1.099 | 1.158 | 1.086 | 1.074 | 1.025 | 3.221 | 926 | 873 | 825 | 775 | 1.258 | 8.852 | 11.983 |
| Short-term debt | 8.255 | 6.625 | 6.431 | 6.218 | 5.206 | 2.599 | 7.190 | 3.256 | 2.904 | 3.076 | 10.987 | 7.621 | 18.307 |
| Total debt | 9.355 | 7.783 | 7.517 | 7.292 | 6.231 | 5.820 | 8.116 | 4.129 | 3.729 | 3.851 | 12.245 | 16.473 | 30.291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DK Audit | Audit | 1999 | — | — |
OC Audit | Audit | 1982 | — | — |
NH Management | Management | 2022 | — | — |
PO Management | Management | 2015 | — | — |
LB Management | Management | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MITOFLEX ApS | Company | 90.0% | 90.0% | 1995 |
Il Falcone ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Koefoed | Audit | 0 companies |
| Ove Carlsen | Audit | 0 companies |
| Nikolaj Hviid Schwartz | Management | 0 companies |
| Peer Omborgsnæs Appel | Management | 0 companies |
| Lars Bo Rützou | Management | 0 companies |
| Michael Engsbye | Board of Directors | 0 companies |
| Søren Ancher Høy | Board of Directors | 0 companies |
| Frederik Lønstrup Homann | Board of Directors | 0 companies |
| Janne Grønvald Rützou | Board of Directors | 0 companies |
| Johnny Bang Nielsen | Board of Directors | 0 companies |
| Kjeld Kornum | Board of Directors | 0 companies |
| Eva Engsbye | Board of Directors | 0 companies |
| Michael Torben Flex | Chairman | 0 companies |
| Werner Brücher Jensen | Board of Directors | 0 companies |
| Ole Henrik Sørensen | Board of Directors | 0 companies |
| Morten Falcon | Board of Directors | 0 companies |