| Revenue | DKK -4K | -3% |
| EBITDA | DKK -4K | +3% |
| Net profit | DKK -12K | +0% |
| Total assets | DKK 229K | +0% |
| Equity | DKK -584K | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -90 | -85 | 69 | 101 | 1.084 | -20 | -6 | -5 | -6 | -2 | -4 | -4 | -4 | -4 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -2 | 69 | 101 | 1.084 | -20 | -6 | -5 | -6 | -2 | -4 | -4 | -4 | -4 |
| Depreciation & amort. | -42 | -42 | -42 | -42 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -49 | -44 | 28 | 59 | 1.084 | -20 | -6 | -5 | -6 | -2 | -4 | -4 | -4 | -4 |
| Net financials | 0 | 0 | 0 | 0 | -33 | -10 | -6 | -8 | -7 | -7 | -7 | -7 | -7 | -8 |
| Profit before tax | 6 | 17 | 1 | 20 | 1.052 | -30 | -12 | -13 | -13 | -10 | -11 | -12 | -12 | -12 |
| Tax | -0 | -0 | -0 | -0 | 41 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 6 | 17 | 1 | 20 | 1.011 | -31 | -12 | -13 | -13 | -10 | -11 | -12 | -12 | -12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.955 | 1.914 | 1.872 | 1.831 | 229 | 229 | 229 | 229 | 229 | 229 | 229 | 229 | 229 | 229 |
| Equity | 2.024 | 1.892 | -1.489 | -1.469 | -458 | -489 | -502 | -515 | -528 | -538 | -549 | -561 | -572 | -584 |
| Long-term debt | -2.676 | -2.621 | 2.485 | 2.371 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.304 | -1.185 | 876 | 929 | 646 | 718 | 731 | 744 | 757 | 766 | 778 | 790 | 801 | 813 |
| Total debt | -3.980 | -3.806 | 3.361 | 3.300 | 687 | 718 | 731 | 744 | 757 | 766 | 778 | 790 | 801 | 813 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1978 | — | — | |
MF Management | Management | 1978 | — | — |
BJ | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Langkilde Larsen, Århus | Audit | 0 companies |
| Max Freddy Røgilds | Management | 0 companies |
| Bjarne Jørgen Walther | Audit | 0 companies |
| Anders Christensson | Board of Directors | 0 companies |