| Revenue | — | — |
| EBITDA | DKK -260K | +84% |
| Net profit | DKK -3,9M | +48% |
| Total assets | DKK 31,5M | +1% |
| Equity | DKK -33,7M | -14% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -40 | -40 | -40 | -40 | -30 | -30 | -30 | -30 | -40 | -40 | -40 | -0 | -0 |
| EBITDA | -55 | -55 | -78 | -33 | -414 | -219 | -65 | -127 | -123 | -527 | -846 | -1.598 | -260 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -55 | -55 | -78 | -33 | -414 | -219 | -65 | -127 | -123 | -527 | -846 | -1.598 | -260 |
| Net financials | -8.169 | -7.780 | -7.449 | -7.694 | -7.304 | -6.007 | -7.422 | -8.145 | -9.450 | -4.908 | -6.578 | -6.338 | -3.761 |
| Profit before tax | -8.224 | -7.835 | -7.527 | -7.727 | -7.718 | -6.225 | -7.486 | -8.272 | -9.573 | -5.434 | -7.423 | -7.937 | -4.021 |
| Tax | -16.340 | -516 | 199 | 120 | -39 | 71 | 7 | -4 | -30 | -118 | -187 | -352 | -78 |
| Net profit | 40.807 | -7.403 | -7.727 | -7.847 | -7.679 | -6.296 | -7.494 | -8.268 | -9.542 | -5.316 | -7.236 | -7.585 | -3.943 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 93.088 | 85.688 | 41.485 | 41.944 | 41.955 | 42.443 | 42.518 | 37.525 | 31.655 | 31.564 | 30.744 | 31.151 | 31.484 |
| Equity | 59.768 | 52.365 | -326 | -3.222 | -10.805 | -17.145 | -24.748 | -30 | -9.379 | -14.675 | -21.911 | -29.633 | -33.653 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 33.320 | 33.322 | 41.811 | 45.166 | 52.760 | 4.393 | 4.271 | 1.246 | 20 | 374 | 0 | 959 | 737 |
| Total debt | 33.320 | 33.322 | 41.811 | 45.166 | 52.760 | 4.393 | 4.271 | 1.246 | 20 | 374 | 0 | 959 | 737 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV | Audit | 2004 | — | — |
PF Management | Management | 1987 | — | — |
JO Management | Management | 1987 | — | — |
NL Management | Management | 1987 | — | — |
AL Deputy | Deputy | 1987 | — | — |
| Audit | 1987 | — | — | |
IA Deputy | Deputy | 1987 | — | — |
AG Management | Management | 2004 | — | — |
PE Audit | Audit | 1987 | — | — |
IS Management | Management | 1995 | — | — |
JE | Audit | 2010 | — | — |
GH Deputy | Deputy | 1987 | — | — |
FL Audit | Audit | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HARALD NYBORG A/S | Company | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Frans Vestergren Thomsen | Audit | 0 companies |
| Peter Friis | Management | 0 companies |
| Jesper Ole Lundgren | Management | 0 companies |
| Niels Laursen | Management | 0 companies |
| Anne-Dorthe Liljedahl | Deputy | 0 companies |
| Jens Jørgen Høgsberg Kristensen | Audit | 0 companies |
| Inga Astrid Hansen | Deputy | 0 companies |
| Arne Gerlyng-Hansen | Management | 0 companies |
| Poul Erik Vennekilde | Audit | 0 companies |
| Ib Schmidt Hansen | Management | 0 companies |
| Jørgen Egstrand Andersen | Audit | 0 companies |
| Gitte Helene Schmidt | Deputy | 0 companies |
| Frank Lau | Audit | 0 companies |
| Heine Klingaa | Board of Directors | 0 companies |
| Ole Finn Nielsen | Board of Directors | 0 companies |
| Kurt Eduard Daell | Chairman | 0 companies |
| Lars Holger Larsen | Board of Directors | 0 companies |
| Erling Daell | Chairman | 0 companies |
| Annette Jensen | Board of Directors | 0 companies |
| Lillian Elinor Helsted | Board of Directors | 0 companies |
| Njal Harald Praetorius Daell | Board of Directors | 0 companies |