| Revenue | DKK 0 | — |
| EBITDA | DKK -107K | -4% |
| Net profit | DKK -33K | -100% |
| Total assets | DKK 206,8M | +0% |
| Equity | DKK 206,7M | +0% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -14 | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -14 | — | — | -5 | -100 | -85 | -86 | -94 | -90 | -68 | -101 | -103 | -107 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -14 | — | — | -5 | -100 | -85 | -86 | -94 | -90 | -68 | -101 | -103 | -107 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.888 | 0 | 0 | 303 | 374 | -1.112 | 109.425 | 77.591 | 43.981 | -17 | 14.969 | 101.504 | 64 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 70.874 | — | — | 298 | 274 | -1.197 | 109.339 | 77.497 | 43.891 | -85 | 14.868 | 101.401 | -43 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -77 | -0 | -0 | 70 | 53 | -259 | -50 | 108 | -23 | -19 | -28 | -106 | -10 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 70.951 | — | — | 228 | 221 | -938 | 109.389 | 77.389 | 43.914 | -66 | 14.896 | 101.507 | -33 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 298.582 | 0 | 0 | 230.821 | 231.429 | 230.105 | 221.214 | 210.168 | 210.083 | 210.017 | 209.922 | 206.831 | 206.802 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 277.887 | — | — | 230.757 | 230.978 | 230.040 | 220.150 | 210.104 | 210.018 | 209.951 | 209.848 | 206.755 | 206.722 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.695 | 0 | 0 | 64 | 451 | 65 | 1.064 | 64 | 65 | 66 | 74 | 76 | 80 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.695 | 0 | 0 | 64 | 451 | 65 | 1.064 | 64 | 65 | 66 | 74 | 76 | 80 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2000 | — | — |
FW Management | Management | 2014 | — | — |
IW Management | Management | 2000 | — | — |
RF Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Frank Werner Sander | Management | 0 companies |
| Ian William Leicester | Management | 0 companies |
| Rolf Fritz Pötzsch | Management | 0 companies |
| Bradford Beauchamp | Chairman | 0 companies |
| Stanley Frank Pauley | Chairman | 0 companies |
| Lars Melchior Kongsted Kjeldsen | Board of Directors | 0 companies |
| Peter Paul Muniz | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Karin Absalonsen | Board of Directors | 0 companies |