| Revenue | DKK 384K | -1% |
| EBITDA | DKK -36K | +27% |
| Net profit | DKK -269K | -400% |
| Total assets | DKK 305K | -26% |
| Equity | DKK -1,5M | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | 0 | -13 | -6 | 28 | 156 | 61 | 3.498 | 287 | -3.109 | 276 | 375 | 389 | 384 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -270 | -420 | -304 | -420 |
| EBITDA | 40 | 0 | -13 | -6 | 28 | 156 | 61 | 3.498 | 287 | -3.109 | 6 | -45 | -49 | -36 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -0 | -0 | -0 |
| EBIT | 40 | 0 | -13 | -6 | 8 | 137 | 42 | 3.478 | 267 | -3.129 | -14 | -45 | -49 | -36 |
| Net financials | -10 | 0 | 7.807 | 0 | -0 | -2 | -6 | 157 | 232 | -4 | -488 | -80 | -102 | -136 |
| Profit before tax | 30 | 0 | 7.793 | -6 | 8 | 135 | 35 | 3.635 | 499 | -3.133 | -501 | -125 | -151 | -172 |
| Tax | -0 | -0 | -0 | -0 | 0 | 30 | 9 | 241 | 121 | -310 | 310 | -0 | -98 | 98 |
| Net profit | 30 | 0 | 7.793 | -6 | 8 | 105 | 27 | 3.394 | 378 | -2.822 | -811 | -125 | -54 | -269 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 160 | 177 | 143 | 4.391 | 4.732 | 1.744 | 224 | 246 | 412 | 305 |
| Equity | -8.228 | -8.227 | -434 | -441 | -433 | -328 | -301 | 3.092 | 3.471 | 648 | -1.031 | -1.156 | -1.210 | -1.479 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 225 | 175 | 388 | 202 | 25 | 1.016 | 1.110 | 1.344 | 1.467 |
| Short-term debt | 8.228 | 8.228 | 434 | 441 | 593 | 280 | 269 | 911 | 1.060 | 1.071 | 240 | 292 | 278 | 316 |
| Total debt | 8.228 | 8.228 | 434 | 441 | 593 | 505 | 444 | 1.298 | 1.262 | 1.096 | 1.255 | 1.402 | 1.621 | 1.784 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Founder | Founder | 1989 | — | — |
SS Founder | Founder | 1989 | — | — |
PV Management | Management | 2001 | — | — |
KE Audit | Audit | 1989 | — | — |
BB Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Jørgen Skytte | Founder | 0 companies |
| Steen Schierbeck | Founder | 0 companies |
| Per Vinther | Management | 0 companies |
| Karl Erik Thomsen | Audit | 0 companies |
| Bendt Breinholt | Management | 0 companies |
| Ib Sonne Ravn | Board of Directors | 0 companies |
| Finn Lindegaard Jacobsen | Board of Directors | 0 companies |
| Peder Michael Rudbæk | Board of Directors | 0 companies |
| Bjarne Niemann Olsen | Board of Directors | 0 companies |
| Nadia Vinther | Board of Directors | 0 companies |
| Anders Bjørn Storm Hansen | Board of Directors | 0 companies |
| Leif Gundelach Rasmussen | Board of Directors | 0 companies |
| Svend Carstensen | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Bent Alsø | Board of Directors | 0 companies |