| Revenue | DKK -22K | -15% |
| EBITDA | DKK -22K | +15% |
| Net profit | DKK -157K | +72% |
| Total assets | DKK 303K | -51% |
| Equity | DKK 55K | -74% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -38 | -198 | -142 | -29 | -23 | -25 | -25 | -106 | -29 | -22 | -26 | -26 | -22 |
| Staff expenses | -400 | -735 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -438 | -933 | -142 | -29 | -23 | -25 | -25 | -106 | -29 | -22 | -26 | -26 | -22 |
| Depreciation & amort. | -76 | -69 | -101 | -86 | -70 | -52 | -41 | -41 | -275 | -51 | -51 | -41 | -136 |
| EBIT | -514 | -1.002 | -244 | -115 | -93 | -77 | -66 | -147 | -304 | -72 | -77 | -67 | -157 |
| Net financials | 98 | 86 | 14 | 30 | 18 | 32 | 39 | 12 | -1.640 | -520 | -6 | -500 | 0 |
| Profit before tax | -416 | -916 | -230 | -85 | -75 | -45 | -28 | -135 | -1.943 | -592 | -82 | -567 | -157 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -416 | -916 | -230 | -85 | -75 | -45 | -28 | -135 | -1.943 | -592 | -82 | -567 | -157 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.016 | 4.034 | 4.253 | 4.089 | 4.050 | 3.958 | 3.973 | 3.989 | 2.242 | 1.600 | 1.500 | 618 | 303 |
| Equity | 4.912 | 3.995 | 3.766 | 3.681 | 3.605 | 3.561 | 3.533 | 3.398 | 1.454 | 862 | 779 | 212 | 55 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 104 | 38 | 488 | 408 | 445 | 398 | 440 | 591 | 788 | 738 | 721 | 406 | 248 |
| Total debt | 104 | 38 | 488 | 408 | 445 | 398 | 440 | 591 | 788 | 738 | 721 | 406 | 248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Founder | Founder | 1989 | — | — |
KM Founder | Founder | 1989 | — | — |
CE Founder | Founder | 1989 | — | — |
| Audit | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Aage Laursen | Founder | 0 companies |
| Kirsten Maria Laursen | Founder | 0 companies |
| Claus Eskildsen | Founder | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Kim Gammeltoft | Board of Directors | 0 companies |
| Klaus Kristian Sall | Board of Directors | 0 companies |
| Ida Victoria Storm-Korsvig | Board of Directors | 0 companies |
| Adam Christian Storm | Board of Directors | 0 companies |
| Henning Laursen | Board of Directors | 0 companies |
| Jakob Storm | Board of Directors | 0 companies |