| Revenue | DKK -88K | +52% |
| EBITDA | DKK -97K | -68% |
| Net profit | DKK -98K | -76% |
| Total assets | DKK 14K | -63% |
| Equity | DKK -200K | -95% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 864 | 741 | 86 | 182 | -170 | 54 | 34 | -63 | -81 | 74 | -49 | -57 | -88 |
| Staff expenses | -620 | -553 | -296 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 244 | 188 | -209 | 182 | -170 | 54 | 34 | -63 | -81 | 74 | -49 | -57 | -97 |
| Depreciation & amort. | -124 | -102 | -119 | -119 | -143 | -110 | -146 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 120 | 86 | -328 | 63 | -312 | -56 | -111 | -63 | -81 | 74 | -49 | -57 | -97 |
| Net financials | -10 | -30 | -11 | -8 | -7 | -4 | -970 | -59 | -567 | 57 | -0 | -2 | -7 |
| Profit before tax | 110 | 56 | -339 | 55 | -319 | -60 | -1.082 | -122 | -647 | 130 | -49 | -60 | -103 |
| Tax | -165 | -16 | -28 | 28 | -70 | -10 | 411 | -0 | -0 | -0 | -0 | -4 | -6 |
| Net profit | 275 | 73 | -311 | 27 | -249 | -50 | -1.493 | -122 | -647 | 130 | -49 | -55 | -98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.993 | 2.096 | 1.906 | 1.764 | 1.705 | 1.582 | 36 | 23 | 102 | 42 | 54 | 37 | 14 |
| Equity | 864 | 936 | 625 | 652 | 403 | 352 | -1.141 | -1.262 | -1.910 | 2 | -47 | -103 | -200 |
| Long-term debt | 434 | 891 | 490 | 512 | 533 | 552 | 602 | 748 | 1.842 | 0 | 59 | 123 | 200 |
| Short-term debt | 695 | 268 | 791 | 601 | 769 | 677 | 575 | 538 | 170 | 40 | 42 | 17 | 14 |
| Total debt | 1.129 | 1.160 | 1.281 | 1.113 | 1.303 | 1.229 | 1.177 | 1.285 | 2.012 | 40 | 101 | 139 | 214 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Audit | Audit | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ERHVERVSINVEST AF 15.12.1983 A/S | Company | 100.0% | 100.0% | 2022 |
NLI HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Petersen | Audit | 0 companies |
| Karoly Laszlo Nemeth | Board of Directors | 0 companies |
| Maria del Carmen Garcia Kjær | Chairman | 0 companies |
| Martin Garcia Jakobsen | Board of Directors | 0 companies |
| Scott Hugh Alexandar Petersen | Board of Directors | 0 companies |
| Kim Warrer Sørensen | Board of Directors | 0 companies |
| Birgitte Steenstrup Nemeth | Board of Directors | 0 companies |