| Revenue | DKK -75K | -11% |
| EBITDA | DKK -101K | +31% |
| Net profit | DKK -85K | -16% |
| Total assets | DKK 155K | -70% |
| Equity | DKK 7K | -99% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.250 | 6.826 | 4.896 | 1.881 | 1.526 | 35 | -80 | -57 | -53 | -51 | -70 | -72 | -84 | -75 |
| Staff expenses | -5.206 | -5.119 | -4.448 | -1.595 | -1.334 | -3 | -0 | -0 | -0 | -42 | -63 | -63 | -63 | -26 |
| EBITDA | 1.043 | 1.707 | 449 | 286 | 192 | 32 | -80 | -57 | -53 | -93 | -133 | -135 | -147 | -101 |
| Depreciation & amort. | 1.181 | -1.349 | -429 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -138 | 357 | 19 | 286 | 192 | 32 | -80 | -57 | -53 | -93 | -133 | -135 | -147 | -101 |
| Net financials | -466 | -360 | -134 | 134 | -108 | 179 | 12 | -69 | -82 | 227 | 31 | 1 | 73 | 16 |
| Profit before tax | -604 | -2 | -115 | 419 | 84 | 211 | -68 | -126 | -135 | 134 | -102 | -135 | -73 | -85 |
| Tax | -135 | 15 | -28 | 112 | 18 | 46 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -469 | -17 | 3.662 | 307 | 65 | 165 | -68 | -126 | -135 | 134 | -102 | -135 | -73 | -85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.916 | 6.695 | 5.091 | 5.209 | 2.906 | 2.867 | 2.652 | 1.923 | 1.442 | 1.347 | 1.028 | 800 | 520 | 155 |
| Equity | 73 | 55 | 3.717 | 2.724 | 2.690 | 2.854 | 2.633 | 1.907 | 1.421 | 1.330 | 1.013 | 778 | 505 | 7 |
| Long-term debt | 2.556 | 629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.286 | 5.994 | 1.374 | 2.485 | 217 | 13 | 20 | 17 | 21 | 18 | 15 | 22 | 15 | 149 |
| Total debt | 7.842 | 6.624 | 1.374 | 2.485 | 217 | 13 | 20 | 17 | 21 | 18 | 15 | 22 | 15 | 149 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 1987 | — | — |
OD Management | Management | 1987 | — | — |
KV Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1997 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Magnus Skou | Management | 0 companies |
| Otto Dittmann | Management | 0 companies |
| Knud Villiam Niels Laursen | Management | 0 companies |
| Poul Søgaard Lauenborg | Chairman | 0 companies |
| Arne Steen Hansen | Board of Directors | 0 companies |
| Gunnar Homann | Board of Directors | 0 companies |
| Eva Marian Bendixen | Board of Directors | 0 companies |
| Jesper Evin Skade-Rasmussen | Board of Directors | 0 companies |
| Olaf Gunnar Poulsen | Board of Directors | 0 companies |
| Anders Jørgen Autzen | Board of Directors | 0 companies |