| Revenue | DKK 169K | +485% |
| EBITDA | DKK 169K | +485% |
| Net profit | DKK 157K | +895% |
| Total assets | DKK 515K | +607% |
| Equity | DKK -458K | +25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23 | -5 | -6 | -191 | 77 | 19 | -3 | 114 | 11 | -6 | 14 | 29 | 169 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -23 | -5 | -6 | -191 | 27 | 19 | -3 | 4 | 11 | -6 | 14 | 29 | 169 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -5 | -6 | -191 | -23 | 19 | -3 | 4 | 11 | -6 | 14 | 29 | 169 |
| Net financials | -35 | -35 | -35 | -88 | -36 | 0 | 0 | 0 | -8 | 0 | -8 | -13 | -12 |
| Profit before tax | — | -39 | -41 | -279 | -60 | 19 | -3 | 4 | 3 | -6 | 7 | 16 | 157 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -59 | -39 | -41 | -279 | -60 | 19 | -3 | 4 | 3 | -6 | 7 | 16 | 157 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17 | 8 | 353 | 106 | 62 | 35 | 22 | 8 | 69 | 75 | 71 | 73 | 515 |
| Equity | — | -275 | -315 | -594 | -654 | -635 | -639 | -634 | -632 | -637 | -631 | -615 | -458 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 652 | 658 | 669 | 700 | 716 | 670 | 660 | 642 | 700 | 712 | 702 | 688 | 973 |
| Total debt | 652 | 658 | 669 | 700 | 716 | 670 | 660 | 642 | 700 | 712 | 702 | 688 | 973 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 1990 | — | — |
AJ Management | Management | 1990 | — | — |
EH | Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORUM ESTATES A/S | Company | 50.0% | 50.0% | 2015 |
| Individual | 50.0% | 50.0% | 2017 | |
COMPUNIAC ApS | Company | 25.0% | 25.0% | 1998 |
| Individual | 15.0% | 15.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Draaby Brink | Management | 0 companies |
| August Jes Jørgensen | Management | 0 companies |
| Eskild Herbert Schjerning | Audit | 0 companies |
| Kirsten Agnete Svensson | Board of Directors | 0 companies |
| Stig Bogh | Board of Directors | 0 companies |
| Peter Jørgen Vium Westrup | Board of Directors | 0 companies |