| Revenue | DKK 2,8M | -8% |
| EBITDA | DKK -284K | -512% |
| Net profit | DKK -284K | +62% |
| Total assets | DKK 38,8M | -5% |
| Equity | DKK 37,7M | -1% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 617.001 | 317 | — | 119.309 | 95.340 | 87 | 23 | 2.723 | 3.930 | 3.152 | 2.630 | 3.006 | 2.773 |
| Staff expenses | -82.449 | -60 | -0 | -26.369 | -11.403 | -11 | -6 | -3.592 | -3.168 | -2.830 | -2.651 | -2.937 | -3.221 |
| EBITDA | 28.845 | -6 | 0 | 10.683 | 56.637 | 5 | -10 | 1.938 | -8.404 | 322 | -21 | 69 | -284 |
| Depreciation & amort. | 117.450 | -0 | -0 | -0 | -0 | -0 | -0 | -5.040 | -4.195 | -1.660 | -1.660 | -1.660 | -0 |
| EBIT | -88.605 | -6 | 0 | 10.683 | 56.637 | 5 | -10 | -3.102 | -12.599 | -1.338 | -1.681 | -1.591 | -284 |
| Net financials | -2.965 | -2 | 0 | -398 | -67 | -1 | -0 | -89 | -127 | 140 | 1.554 | 839 | 0 |
| Profit before tax | -91.570 | -7 | 0 | 10.285 | 56.570 | 5 | -10 | -3.191 | -12.726 | -1.198 | -127 | -752 | -284 |
| Tax | -12.802 | -0 | -0 | -0 | -0 | -0 | -0 | -705 | -1.735 | -0 | -38 | -0 | -0 |
| Net profit | -78.768 | 5 | 0 | 9.232 | 40.244 | 4 | -8 | -2.486 | -10.991 | -1.198 | -89 | -752 | -284 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 376.620 | 251 | 0 | 190.224 | 173.469 | 122 | 95 | 89.905 | 76.675 | 75.312 | 41.058 | 40.929 | 38.764 |
| Equity | 101.527 | 106 | 0 | 102.149 | 142.393 | 96 | 88 | 85.995 | 75.004 | 73.806 | 38.717 | 37.965 | 37.681 |
| Long-term debt | 163.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 111.554 | 145 | 0 | 88.076 | 27.517 | 22 | 4 | 2.175 | 1.671 | 1.506 | 2.341 | 2.964 | 1.083 |
| Total debt | 275.093 | 145 | 0 | 88.076 | 27.517 | 22 | 4 | 2.175 | 1.671 | 1.506 | 2.341 | 2.964 | 1.083 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SQ Management | Management | 2008 | — | — |
MH | Audit | 1987 | — | — |
ET | Audit | 1987 | — | — |
TE Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
BM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
RO Audit | Audit | 2016 | — | — |
JB Management | Management | 1987 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Qvist | Management | 0 companies |
| Martin Harrill Nielsen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Troels Erik Husfeldt | Chief Executive Officer | 0 companies |
| Bo Malthe Madsen | Chief Executive Officer | 0 companies |
| René Otto Poulsen | Audit | 0 companies |
| Jens Bernardo Helmbæk | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Veli-Matti Juhani Piri | Board of Directors | 0 companies |
| Kirsi Marjaana Puntila | Board of Directors | 0 companies |
| Preben Erik Nielsen | Chairman | 0 companies |
| Paavo Antti Juhana Jokinen | Board of Directors | 0 companies |
| Børge Faaborg | Chairman | 0 companies |
| Søren Fogtdal | Board of Directors | 0 companies |
| Jesper Klein-Petersen | Board of Directors | 0 companies |
| Kai Tapio Haanpää | Board of Directors | 0 companies |
| Poul Michael Svanholm | Board of Directors | 0 companies |
| Sigmund Laszlo Toth | Board of Directors | 0 companies |
| Kari Pekka Lampinen | Chairman | 0 companies |
| Hannu Mikeal Tuominen | Chairman | 0 companies |
| Sam Kristian Stenberg | Chairman | 0 companies |
| Niklas Mikael Nylander | Board of Directors | 0 companies |
| Thomas Erik Johannes Heinonen | Board of Directors | 0 companies |
| Stein Alexander Eriksen | Chairman | 0 companies |
| Kyösti Petteri Pietilä | Board of Directors | 0 companies |
| Nils Kristian Gesterberg | Board of Directors | 0 companies |