| Revenue | DKK 128K | +159% |
| EBITDA | DKK -39K | +5% |
| Net profit | DKK 50K | -64% |
| Total assets | DKK 3,2M | +171% |
| Equity | DKK 3,1M | +189% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19 | 12 | 49 | 128 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -45 | -90 | -100 |
| EBITDA | -81 | -80 | -97 | -63 | -43 | -40 | -48 | -40 | -39 | -41 | -19 | -33 | -41 | -39 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -81 | -80 | -97 | -63 | -43 | -40 | -48 | -40 | -39 | -41 | -19 | -33 | -41 | -39 |
| Net financials | 36 | 46 | 29 | 3 | 12 | 17 | 19 | 24 | 22 | 4 | -35 | 68 | 178 | 88 |
| Profit before tax | -45 | -35 | -68 | -60 | -31 | -23 | -29 | -17 | -17 | -37 | -53 | 35 | 137 | 50 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -45 | -35 | -68 | -60 | -31 | -23 | -29 | -17 | -17 | -37 | -53 | 35 | 137 | 50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.522 | 1.650 | 1.302 | 1.258 | 1.241 | 1.102 | 1.081 | 1.053 | 1.046 | 1.000 | 937 | 1.021 | 1.167 | 3.164 |
| Equity | 1.286 | 1.252 | 1.184 | 1.123 | 1.092 | 1.069 | 1.040 | 1.023 | 1.006 | 969 | 916 | 950 | 1.087 | 3.137 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 236 | 399 | 118 | 135 | 149 | 33 | 41 | 30 | 40 | 31 | 21 | 71 | 80 | 27 |
| Total debt | 236 | 399 | 118 | 135 | 149 | 33 | 41 | 30 | 40 | 31 | 21 | 71 | 80 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF | Audit | 1976 | — | — |
TL Management | Management | 2022 | — | — |
| Audit | 1976 | — | — | |
JT Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOR LEIF FONDEN | Company | 100.0% | 100.0% | 2024 |
FREJ FONDEN | Company | 33.3% | 33.3% | 2002 |
ROLF HASLAM FONDEN | Company | 33.3% | 33.3% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Lauge Faurschou Schmidt | Audit | 0 companies |
| Thor Leif Jackson | Management | 0 companies |
| Revisionsfirmaet Teddy Lillelu nd Ravn | Audit | 0 companies |
| James Thomas Ross Jackson | Management | 0 companies |
| Morten Oxenbøll Pontoppidan | Board of Directors | 0 companies |
| Inger Hildur Jackson | Board of Directors | 0 companies |
| Flemming Jakob Jensen | Board of Directors | 0 companies |
| Lars Melchior Kongsted Kjeldsen | Board of Directors | 0 companies |
| Frej Jackson | Board of Directors | 0 companies |
| Lotte Møhring-Andersen Wagner | Board of Directors | 0 companies |
| John Erik Folkmann | Board of Directors | 0 companies |
| Aon Beowulf Valian Solarra | Board of Directors | 0 companies |