| Revenue | DKK 10K | +0% |
| EBITDA | DKK 10K | +0% |
| Net profit | DKK -1,9M | -955% |
| Total assets | DKK 4,6M | -30% |
| Equity | DKK 1,9M | -52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -44 | -580 | 249 | 290 | 147 | -145 | -80 | -17 | 10 | 10 |
| Staff expenses | -0 | -293 | -242 | -257 | -194 | -161 | -27 | -0 | -0 | -0 |
| EBITDA | -44 | -63 | 6 | 33 | -47 | -575 | -53 | -17 | 10 | 10 |
| Depreciation & amort. | -0 | -112 | -62 | -67 | -33 | -30 | -15 | -0 | -0 | -0 |
| EBIT | -44 | -175 | -56 | -34 | -80 | -605 | -68 | -17 | 10 | 10 |
| Net financials | -1.651 | -504 | 418 | 1.644 | 300 | 763 | 117 | 336 | 262 | -1.923 |
| Profit before tax | 219 | -620 | 363 | 1.610 | 220 | 159 | 49 | 319 | 272 | -1.913 |
| Tax | 115 | -128 | 52 | -133 | 26 | 94 | -6 | 57 | 49 | 2 |
| Net profit | 104 | -492 | 310 | 1.742 | 194 | 64 | 55 | 262 | 224 | -1.915 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.431 | 10.143 | 0 | 0 | 11.450 | 7.764 | 7.025 | 5.903 | 6.605 | 4.647 |
| Equity | 8.011 | 7.503 | 0 | 0 | 7.750 | 6.814 | 6.169 | 5.695 | 3.918 | 1.893 |
| Long-term debt | -1.659 | -1.659 | 0 | 0 | 1.554 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -761 | -973 | 0 | 0 | 2.146 | 950 | 856 | 208 | 2.687 | 2.754 |
| Total debt | -2.420 | -2.632 | 0 | 0 | 3.700 | 950 | 856 | 208 | 2.687 | 2.754 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
JC Unofficial title | Unofficial title | 2023 | — | — |
| Audit | 1990 | — | — | |
SP Management | Management | 1990 | — | — |
OC Management | Management | 1998 | — | — |
NL Audit | Audit | 1990 | — | — |
HW | Audit | 1997 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| John Christian Langeberg | Unofficial title | 0 companies |
| Statsaut. revisor Benny Hansen | Audit | 0 companies |
| Søren Pingel | Management | 0 companies |
| Ole Christian Kofod | Management | 0 companies |
| Niels Lynge Pedersen | Audit | 0 companies |
| Henrik Wulff Jørgensen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Hans Henrik Skjødt | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Klaus Henning Frederiksen | Chairman | 0 companies |
| Kristian Henning Pryds | Board of Directors | 0 companies |
| Ernst Tage Sørensen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |