| Revenue | DKK 1,8M | -35% |
| EBITDA | DKK -2K | -100% |
| Net profit | DKK -373K | -144% |
| Total assets | DKK 3,7M | -1% |
| Equity | DKK 1,1M | -25% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.535 | 3.364 | 2.858 | 2.834 | 1.840 |
| Staff expenses | -2.931 | -2.820 | -2.259 | -1.755 | -1.835 |
| EBITDA | 604 | 544 | 598 | 1.079 | -2 |
| Depreciation & amort. | -318 | -279 | -229 | -185 | -310 |
| EBIT | 286 | 266 | 369 | 894 | -312 |
| Net financials | -85 | -5 | -13 | -42 | -61 |
| Profit before tax | 201 | 261 | 356 | 852 | -373 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 201 | 261 | 356 | 852 | -373 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.165 | 4.043 | 4.849 | 3.784 | 3.745 |
| Equity | 1.375 | 1.636 | 1.792 | 1.516 | 1.143 |
| Long-term debt | 343 | 354 | 367 | 336 | 353 |
| Short-term debt | 3.447 | 2.053 | 2.590 | 1.932 | 2.250 |
| Total debt | 3.790 | 2.407 | 2.957 | 2.268 | 2.602 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FM Management | Management | 1997 |
| Former (3) | ||
EM Management | Management | 1997 – 2006 |
VL Management | Management | 2006 – 2006 |
| Audit | 1977 – 1999 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Former (7) | ||
| Board of Directors | 1999 – 2004 | |
| Board of Directors | 1999 – 2004 | |
| Board of Directors | 2008 – 2015 | |
| Board of Directors | 2013 – 2021 | |
| Board of Directors | 2004 – 2013 | |
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 1999 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 50–66.65% | 50% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Meyenburg | Management | 0 companies |
| Freddy Meyenburg | Management | 0 companies |
| Volmer Lavendt Kryger | Management | 0 companies |
| Reg. revisor Gunnar Emil Kronborg | Audit | 0 companies |
| Poul Alexandersen | Board of Directors | 0 companies |
| Ole Kristian Lyhne | Board of Directors | 0 companies |
| Preben Ries Nielsen | Board of Directors | 0 companies |
| Preben Gundersen | Chairman | 0 companies |
| Lene Ibsen | Board of Directors | 0 companies |
| Henrik Osmund Andersen | Board of Directors | 0 companies |
| Kjeld Holm | Board of Directors | 0 companies |
| Carsten Lykke | Board of Directors | 0 companies |
| Peter Dahl | Board of Directors | 0 companies |