| Revenue | DKK -9K | +0% |
| EBITDA | DKK -9K | +0% |
| Net profit | DKK 76K | +60078% |
| Total assets | DKK 273K | +68% |
| Equity | DKK -190K | +28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 204 | 424 | 7 | 420 | 744 | 75 | -18 | -9 | -9 | -9 |
| Staff expenses | -181 | -313 | -131 | -226 | -633 | -100 | -13 | -0 | -0 | -0 |
| EBITDA | 24 | 111 | -124 | 194 | 111 | -24 | -5 | -9 | -9 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 24 | 111 | -124 | 194 | 111 | -24 | -5 | -9 | -9 | -9 |
| Net financials | -1 | 15 | 13 | 2 | -523 | 25 | -14 | 35 | 9 | 106 |
| Profit before tax | 23 | 126 | -111 | 196 | -413 | 1 | -19 | 26 | -0 | 97 |
| Tax | 7 | 33 | 28 | -6 | 23 | 0 | -0 | 1 | -0 | 21 |
| Net profit | 17 | 94 | -139 | 203 | -436 | 0 | -19 | 25 | -0 | 76 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 260 | 243 | 75 | 372 | 234 | 126 | 114 | 144 | 162 | 273 |
| Equity | 7 | 100 | -39 | 164 | -272 | -272 | -291 | -266 | -266 | -190 |
| Long-term debt | 35 | 13 | 79 | 78 | 185 | 374 | 394 | 400 | 417 | 432 |
| Short-term debt | 219 | 130 | 34 | 130 | 321 | 24 | 11 | 11 | 11 | 31 |
| Total debt | 253 | 143 | 113 | 208 | 506 | 397 | 405 | 410 | 428 | 463 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IN Management | Management | 1990 | — | — |
PN Audit | Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Nilsson | Management | 0 companies |
| Peter Nordahl | Audit | 0 companies |
| Leo Schramm | Board of Directors | 0 companies |
| Niels-Ulrik Kopp | Board of Directors | 0 companies |