| Revenue | DKK 0 | — |
| EBITDA | DKK -846K | +2% |
| Net profit | DKK -399M | -708% |
| Total assets | DKK 380,6M | -50% |
| Equity | DKK 377,2M | -50% |
| Employees | 1 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.214 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.502 | -1 | -1.129 | -2.681 | -1.199 | -1.249 | -1.499 | -1.560 | -1.148 | -998 | -862 | -846 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.502 | -1 | -1.129 | -2.681 | -1.199 | -1.249 | -1.499 | -1.560 | -1.148 | -998 | -862 | -846 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.473 | 12 | 76.441 | 85.012 | -23.655 | -160.472 | -85.152 | -230.415 | 93.187 | 62.822 | 66.355 | -398.223 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 57.971 | 10 | 75.312 | 82.331 | -24.854 | -161.721 | -86.651 | -231.975 | 92.039 | 61.824 | 65.493 | -399.069 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -361 | -0 | -262 | -263 | -271 | -289 | -340 | 340 | -268 | 268 | -169 | -98 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 58.332 | 11 | 75.574 | 82.594 | -24.583 | -161.432 | -86.311 | -232.315 | 92.307 | 61.556 | 65.662 | -398.971 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 644.882 | 665 | 749.994 | 785.787 | 701.697 | 497.479 | 670.214 | 624.854 | 716.102 | 797.647 | 761.109 | 380.591 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 642.222 | 650 | — | 785.568 | 701.479 | 497.261 | 669.886 | 621.187 | 707.123 | 787.683 | 757.174 | 377.165 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.660 | 15 | 222 | 219 | 218 | 218 | 328 | 3.667 | 8.979 | 9.964 | 3.935 | 3.426 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.660 | 15 | 222 | 219 | 218 | 218 | 328 | 3.667 | 8.979 | 9.964 | 3.935 | 3.426 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Management | Management | 2025 | — | — |
ET | Audit | 1989 | — | — |
CF Chief Executive Officer | Chief Executive Officer | 1989 | — | — |
AB Management | Management | 2001 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Sebastian Ingversen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Christian Frederik Harboe Wissum | Chief Executive Officer | 0 companies |
| Artur Bugsgang | Management | 0 companies |
| Per Schmidt | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Makoto Sakurai | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Toshihiko Uchida | Chairman | 0 companies |
| Michael Hedegaard Lyng | Board of Directors | 0 companies |
| Kenichiro Majima | Chairman | 0 companies |
| Helle Elise Hougaard | Board of Directors | 0 companies |
| Katsuhisa Ohno | Chairman | 0 companies |
| Torkil Bentzen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |