| Revenue | DKK -235K | +61% |
| EBITDA | DKK -235K | -61% |
| Net profit | DKK -1,5M | -299% |
| Total assets | DKK 10,4M | -18% |
| Equity | DKK 8,1M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71 | -114 | -83 | 32 | -164 | 44 | 117 | 141 | -660 | 40 | -144 | -146 | -235 |
| Staff expenses | -0 | -0 | -90 | -399 | -201 | -0 | -118 | -0 | -24 | -0 | -0 | -0 | -0 |
| EBITDA | 71 | -114 | -173 | -367 | -366 | 44 | -1 | 141 | -684 | -549 | -144 | -146 | -235 |
| Depreciation & amort. | -104 | -142 | -114 | -98 | -88 | -104 | -77 | -44 | -203 | -74 | -79 | -84 | -84 |
| EBIT | -34 | -256 | -287 | -465 | -454 | -60 | -78 | 97 | -886 | -622 | -223 | -230 | -319 |
| Net financials | 119 | 1.437 | 1.437 | 15.705 | -7.606 | -2.649 | -1.043 | 726 | -125 | 131 | 78 | 973 | -1.159 |
| Profit before tax | 86 | 1.181 | 1.150 | 15.240 | -8.060 | -2.708 | -1.121 | 822 | -1.011 | -492 | -144 | 742 | -1.478 |
| Tax | 0 | 97 | -19 | 2.440 | -534 | -422 | -25 | -191 | -38 | -10 | 23 | -0 | -1 |
| Net profit | 85 | 1.084 | 1.169 | 12.800 | -7.525 | -2.286 | -1.096 | 1.014 | -973 | -482 | -167 | 742 | -1.477 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.385 | 7.736 | 8.973 | 22.619 | 16.700 | 14.064 | 12.263 | 15.088 | 13.736 | 13.126 | 12.906 | 12.697 | 10.397 |
| Equity | 6.227 | 7.311 | 8.481 | 21.281 | 13.655 | 11.266 | 10.170 | 11.076 | 9.992 | 9.411 | 9.144 | 9.786 | 8.109 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 84 | 306 | 399 | 1.254 | 3.044 | 2.798 | 2.093 | 4.013 | 3.744 | 3.715 | 3.762 | 2.911 | 2.288 |
| Total debt | 84 | 306 | 399 | 1.254 | 3.044 | 2.798 | 2.093 | 4.013 | 3.744 | 3.715 | 3.762 | 2.911 | 2.288 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
KK | Audit | 2002 | — | — |
UM Management | Management | 1988 | — | — |
NN Chief Executive Officer | Chief Executive Officer | 1988 | — | — |
PE Management | Management | 1988 | — | — |
MM Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Kim Kjærulf Mathiesen | Audit | 0 companies |
| Ulla Mathilde Yde | Management | 0 companies |
| Niels-Jørgen Nielsen | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Michael-Alexander Max Rudolf Schoeller | Management | 0 companies |
| Klaus Jensen | Board of Directors | 0 companies |
| Claus Bülow | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Brian Frylund Mikkelsen | Board of Directors | 0 companies |
| Pål Hanson | Board of Directors | 0 companies |
| Svend Kaj Oppenhejm | Chairman | 0 companies |
| Ayoe Bardram | Board of Directors | 0 companies |
| Christorph Schoeller | Board of Directors | 0 companies |
| Carsten Robert Brink | Board of Directors | 0 companies |
| Anne Sofie Henriksen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Preben Karl Tolversen | Board of Directors | 0 companies |