| Revenue | — | — |
| EBITDA | DKK -63K | -101% |
| Net profit | DKK 24K | -100% |
| Total assets | DKK 90K | -98% |
| Equity | DKK -1,9M | +1% |
| 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 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 61 | -3.931 | -1.301 | -89 | -3.417 | -62 | -25 | -15 | -15 | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -261 | -13 | -557 | -136 | -132 | -62 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -590 | -4.610 | 154 | 279 | 666 | -558 | -1.911 | 373 | -946 | -62 | 6.610 | -63 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -80 | -0 | -3.423 | -895 | -4.315 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -670 | -4.610 | -3.269 | -615 | -3.649 | -558 | -1.911 | 373 | -946 | -62 | 6.610 | -63 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.346 | -18.639 | -3.159 | -848 | -556 | 200 | 153 | 137 | 135 | 136 | 136 | 87 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -5.016 | -23.249 | -6.428 | -1.463 | -4.205 | -358 | -1.758 | 510 | -812 | 74 | 6.746 | 24 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -188 | 54 | -167 | -178 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -4.827 | -23.303 | -6.261 | -1.285 | -4.205 | -358 | -1.758 | 510 | -812 | 74 | 6.746 | 24 |
| 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 | 60.369 | 48.277 | 29.623 | 31.880 | 21.473 | 20.984 | 6.937 | 5.368 | 550 | 629 | 4.872 | 90 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 26.844 | 4.206 | -1.463 | -2.117 | -6.322 | -6.680 | -8.438 | -7.929 | -8.740 | -8.666 | -1.920 | -1.896 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.000 | 20.000 | 21.833 | 1.313 | 0 | 11.000 | 13.168 | 13.168 | 9.268 | 9.268 | 6.768 | 1.968 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.525 | 24.071 | 9.253 | 32.684 | 27.795 | 16.664 | 1.657 | 129 | 22 | 27 | 24 | 18 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.525 | 44.071 | 31.085 | 33.997 | 27.795 | 27.664 | 14.825 | 13.297 | 9.290 | 9.295 | 6.792 | 1.986 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
PE Management | Management | 1989 | — | — |
PG Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Peer Gøsta Lindegaard Jøker | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Ingrid Toft Frost | Board of Directors | 0 companies |
| Kjeld Anker Borch Kaalund | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Karen Marie Nielsen | Board of Directors | 0 companies |
| Henrik Hedegård Lyhne | Chairman | 0 companies |