| Revenue | DKK -17K | +16069% |
| EBITDA | DKK -35K | -143% |
| Net profit | DKK 1K | -98% |
| Total assets | DKK 1,1M | -16% |
| Equity | DKK 908K | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -72 | 24 | -16 | -18 | -9 | -10 | -16 | -25 | -14 | -14 | -16 | -9 | -0 | -17 |
| Staff expenses | -150 | -200 | -150 | -193 | -0 | -0 | -100 | -0 | -0 | -0 | -5 | -5 | -14 | -18 |
| EBITDA | -222 | -176 | -166 | -212 | -9 | -10 | -116 | -25 | -14 | -14 | -21 | -14 | -14 | -35 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -222 | -176 | -166 | -212 | -9 | -10 | -116 | -25 | -14 | -14 | -21 | -14 | -14 | -35 |
| Net financials | 241 | 202 | 166 | 212 | 19 | 78 | 11 | 30 | -5 | 114 | 13 | -41 | 94 | 36 |
| Profit before tax | 19 | 26 | 1 | 0 | 10 | 68 | -105 | 6 | -18 | 100 | -8 | -55 | 80 | 1 |
| Tax | 0 | 0 | -0 | 0 | -0 | 14 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 19 | 26 | 1 | -0 | 10 | 54 | -105 | 6 | -19 | 100 | -8 | -55 | 80 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.580 | 3.058 | 2.913 | 2.262 | 1.753 | 1.766 | 1.501 | 1.407 | 1.324 | 1.400 | 1.367 | 1.283 | 1.250 | 1.055 |
| Equity | 3.459 | 2.850 | 2.754 | 2.060 | 1.745 | 1.599 | 1.391 | 1.396 | 1.270 | 1.270 | 1.187 | 1.032 | 1.011 | 908 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 121 | 208 | 159 | 202 | 8 | 164 | 111 | 10 | 54 | 130 | 180 | 251 | 238 | 147 |
| Total debt | 121 | 208 | 159 | 202 | 8 | 167 | 111 | 10 | 54 | 130 | 180 | 251 | 238 | 147 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2009 | — | — |
HB Audit | Audit | 1987 | — | — |
ET | Audit | 1987 | — | — |
HP Management | Management | 1987 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Nærum | Management | 0 companies |
| Helle Berit Geer | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Hans-Peter Paul Werner Richter | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Lars Odorico Gormsen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Hans Robin Philip | Board of Directors | 0 companies |
| Poul Michael Svanholm | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Birke Regina Brigitte Richter | Board of Directors | 0 companies |
| Peter Flemming Alsted | Board of Directors | 0 companies |