| Revenue | — | — |
| EBITDA | DKK -310K | +55% |
| Net profit | DKK -398K | +52% |
| Total assets | DKK 6M | -5% |
| Equity | DKK 890K | -31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 | 43 | 32 | 27 | 28 | 29 | 22 | 9 | -50 | 2.919 | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2 | 44 | 32 | 28 | -209 | 29 | 22 | -91 | -379 | 2.919 | 661 | 1.271 | -697 | -310 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2 | 44 | 32 | 28 | -209 | 29 | 22 | -91 | -379 | 2.919 | 661 | 1.271 | -697 | -310 |
| Net financials | -117 | 10 | -89 | -108 | -183 | 553 | -127 | -123 | -516 | 2.801 | 533 | 1.357 | -819 | -379 |
| Profit before tax | -114 | 54 | -57 | -80 | -392 | 582 | -104 | -214 | -895 | 2.764 | 512 | 1.122 | -837 | -398 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -114 | 54 | -57 | -80 | -392 | 582 | -104 | -214 | -895 | 2.764 | 512 | 1.122 | -837 | -398 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.397 | 2.226 | 2.235 | 5.069 | 4.856 | 4.455 | 5.836 | 6.185 | 5.842 | 4.151 | 4.726 | 5.996 | 6.326 | 6.028 |
| Equity | -1.485 | -1.431 | -1.488 | -1.568 | -1.960 | -1.378 | -1.514 | -1.804 | -2.394 | 370 | 1.004 | 2.126 | 1.289 | 890 |
| Long-term debt | 1.219 | 1.219 | 1.219 | 1.217 | 1.218 | 1.218 | 1.218 | 1.200 | 1.187 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.662 | 2.438 | 2.504 | 5.420 | 5.598 | 4.615 | 6.131 | 6.789 | 7.050 | 3.781 | 3.722 | 3.870 | 5.037 | 5.137 |
| Total debt | 3.881 | 3.657 | 3.723 | 6.637 | 6.816 | 5.833 | 7.349 | 7.989 | 8.237 | 3.781 | 3.722 | 3.870 | 5.037 | 5.137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1988 | — | — | |
FK Management | Management | 1988 | — | — |
VC Management | Management | 1988 | — | — |
EK Management | Management | 1988 | — | — |
| Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Flemming Kjær | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Erling Kjær | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Henrik Pedersen | Board of Directors | 0 companies |
| Victor Dyrnesli Nielsen | Board of Directors | 0 companies |
| Tage Hylander | Board of Directors | 0 companies |
| Niels Stellan Høm | Board of Directors | 0 companies |