| Revenue | DKK 73K | +353% |
| EBITDA | DKK 73K | +353% |
| Net profit | DKK -204K | -78% |
| Total assets | DKK 4,5M | +52% |
| Equity | DKK 1,5M | +109% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -344 | -345 | 267 | -109 | 289 | 189 | 184 | 164 | 141 | 16 | 73 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -225 | -225 | 267 | -109 | 289 | 189 | 184 | 164 | 141 | 16 | 73 |
| Depreciation & amort. | -60 | -60 | -80 | -99 | -99 | -99 | -99 | -55 | -60 | -60 | -62 |
| EBIT | -285 | -285 | 188 | -209 | 190 | 90 | 85 | 109 | 81 | -44 | 11 |
| Net financials | -117 | -120 | -150 | -123 | -97 | -86 | -61 | -88 | -108 | -98 | -228 |
| Profit before tax | -170 | -181 | 37 | -331 | 93 | 4 | 24 | 21 | -28 | -142 | -217 |
| Tax | -58 | -60 | 8 | -79 | 21 | 18 | -7 | 5 | -1 | -28 | -13 |
| Net profit | -112 | -121 | 29 | -252 | 72 | -14 | 31 | 16 | -27 | -114 | -204 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.599 | 3.766 | 3.968 | 3.601 | 3.526 | 3.470 | 3.413 | 3.384 | 3.131 | 2.969 | 4.519 |
| Equity | 1.039 | 1.159 | 1.033 | 781 | 853 | 838 | 858 | 874 | 847 | 733 | 1.529 |
| Long-term debt | 0 | -1.444 | 1.532 | 1.438 | 1.326 | 1.192 | 1.085 | 1.011 | 1.967 | 1.854 | 756 |
| Short-term debt | -2.561 | -1.163 | 1.275 | 1.333 | 1.277 | 1.352 | 1.389 | 1.424 | 251 | 326 | 2.189 |
| Total debt | -2.561 | -2.607 | 2.807 | 2.771 | 2.603 | 2.544 | 2.474 | 2.435 | 2.218 | 2.180 | 2.946 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
AM Audit | Audit | 1989 | — | — |
MH Management | Management | 2023 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Aage Madsen | Audit | 0 companies |
| Mette Haase Lindhardt | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Eigil Andersen | Board of Directors | 0 companies |
| Bent Hansen | Chairman | 0 companies |
| Jytte Høyrup | Board of Directors | 0 companies |
| Klaus Withen Bjerregaard | Board of Directors | 0 companies |
| Kristoffer Høyrup-Hansen | Chairman | 0 companies |
| Frederik Høyrup Rasmussen | Board of Directors | 0 companies |
| Niels Philbert Vangsøe-Andersen | Board of Directors | 0 companies |
| Peter Skou | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Jan Withen Bjerregaard | Chairman | 0 companies |
| Pia Elisabeth Høyrup-Hansen | Chairman | 0 companies |