| Revenue | DKK -16K | +8% |
| EBITDA | DKK -16K | -8% |
| Net profit | DKK -3,2M | -228% |
| Total assets | DKK 7M | -29% |
| Equity | DKK -3M | -1626% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | -10 | -86 | -698 | -1.876 | 259 | -61 | 163 | -14 | -18 | -15 | -16 |
| Staff expenses | -37 | -0 | -328 | -1.503 | -2.879 | -272 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -74 | -10 | -414 | -2.201 | -5.085 | -5 | -61 | 163 | -272 | -18 | -15 | -16 |
| Depreciation & amort. | -0 | -0 | -304 | -124 | -164 | 21 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -74 | -10 | -718 | -2.324 | -5.249 | -25 | -61 | 163 | -272 | -18 | -15 | -16 |
| Net financials | 557 | 1.259 | 12.392 | 1.580 | 177 | -3.175 | -5.365 | 2.729 | 700 | 866 | 2.550 | -3.205 |
| Profit before tax | 483 | 1.249 | 11.675 | -744 | -5.072 | -3.200 | -5.426 | 2.892 | 428 | 848 | 2.535 | -3.222 |
| Tax | 121 | 312 | 3.016 | 7 | -30 | -0 | -0 | -0 | -0 | 88 | -0 | 15 |
| Net profit | 363 | 937 | 8.659 | -752 | -5.043 | -3.200 | -5.426 | 2.892 | 428 | 760 | 2.535 | -3.237 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.407 | 9.253 | 27.045 | 24.013 | 17.706 | 4.636 | 4.345 | 2.639 | 4.935 | 7.763 | 9.897 | 7.014 |
| Equity | 526 | 1.463 | 10.122 | 9.370 | 4.328 | -990 | -6.416 | -3.524 | -3.096 | -2.336 | 199 | -3.038 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3.900 | 4.900 | 4.900 | 3.500 | 3.500 | 0 | 0 |
| Short-term debt | 4.880 | 7.790 | 16.923 | 14.642 | 13.128 | 1.726 | 5.861 | 1.262 | 4.531 | 6.599 | 9.698 | 10.052 |
| Total debt | 4.880 | 7.790 | 16.923 | 14.642 | 13.128 | 5.626 | 10.761 | 6.162 | 8.031 | 10.099 | 9.698 | 10.052 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Unofficial title | Unofficial title | 2025 | — | — |
EJ Management | Management | 1984 | — | — |
AS Audit | Audit | 1984 | — | — |
PE Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Bøgenskjold | Unofficial title | 0 companies |
| Eberhardt Jan Nielsen | Management | 0 companies |
| Arne Stahlfest | Audit | 0 companies |
| Piaemilia Esther Mathilda Lendfelt | Management | 0 companies |
| Preben Henning Pedersen | Board of Directors | 0 companies |
| Steen Witthøfft | Chairman | 0 companies |
| Annette Dina Pedersen | Board of Directors | 0 companies |
| Lars Beck Østergaard | Board of Directors | 0 companies |