| Revenue | DKK -934K | +143% |
| EBITDA | DKK -934K | -143% |
| Net profit | DKK -1,4M | -110% |
| Total assets | DKK 11M | -70% |
| Equity | DKK -7,1M | -24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.869 | 3.443 | 1.095 | 1.764 | 2.053 | -208 | -722 | -1.594 | -384 | -934 |
| Staff expenses | -2.827 | -2.310 | -2.323 | -1.862 | -2.147 | -2.068 | -1 | -0 | -0 | -0 |
| EBITDA | 41 | 1.133 | -1.228 | -99 | -94 | -2.276 | -722 | -1.594 | -384 | -934 |
| Depreciation & amort. | -4 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 37 | 1.131 | -1.228 | -99 | -94 | -2.276 | -722 | -1.594 | -384 | -934 |
| Net financials | 110.620 | -1.329 | -3.710 | -7.299 | -20.420 | -14.965 | -7.865 | -10.373 | 14.330 | -467 |
| Profit before tax | 110.672 | -198 | -4.938 | -7.397 | -20.514 | -17.241 | -8.588 | -11.967 | 13.946 | -1.400 |
| Tax | -0 | -0 | 3 | -0 | 15 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 110.672 | -198 | -4.941 | -7.397 | -20.529 | -17.241 | -8.588 | -11.967 | 13.946 | -1.400 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 112.148 | 51.461 | 46.527 | 61.404 | 91.772 | 74.884 | 66.780 | 47.939 | 36.245 | 11.021 |
| Equity | 51.862 | 51.009 | 45.974 | 38.658 | 18.129 | 888 | -7.699 | -19.666 | -5.720 | -7.120 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 60.285 | 452 | 553 | 22.127 | 73.118 | 73.995 | 74.479 | 67.605 | 41.965 | 18.142 |
| Total debt | 60.285 | 452 | 553 | 22.127 | 73.118 | 73.995 | 74.479 | 67.605 | 41.965 | 18.142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
GS Unofficial title | Unofficial title | 2023 | — | — |
BK Management | Management | 1991 | — | — |
CL Management | Management | 2020 | — | — |
GM Management | Management | 1991 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2008 | — | — | |
IY | Chairman | 1991 | — | — |
| Board of Directors | 1997 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Gunvor Sundgaard Happe | Unofficial title | 0 companies |
| Bruno Kold Larsen | Management | 0 companies |
| Cédric Le Bousse | Management | 0 companies |
| Geir Magnus Jansen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Beatrice Sophie Aude Daine-Aleth Marie Francoise Buffon | Chairman | 0 companies |
| Gert Lund | Board of Directors | 0 companies |
| Jens Galatius | Board of Directors | 0 companies |
| Ejvind Sandal | Board of Directors | 0 companies |
| Laurence Martine Christiane Juin | Chairman | 0 companies |
| Uffe Bak-Aagaard | Board of Directors | 0 companies |
| Jesper Thøfner | Board of Directors | 0 companies |
| Philippe Bernard Crouzat | Chairman | 0 companies |
| Ib Yde | Chairman | 0 companies |
| Finn Kongsmark Flanding | Board of Directors | 0 companies |
| Frédéric Belloy | Chairman | 0 companies |
| Pâris Mouratoglou | Chairman | 0 companies |
| Denis Jean-Pierre Rouhier | Chairman | 0 companies |
| Flemming Lykke Hansen | Board of Directors | 0 companies |
| Erik Gregers Hansen | Board of Directors | 0 companies |
| Bjarne Boye Nielsen | Board of Directors | 0 companies |
| Stéphane Bernard Debruyne | Board of Directors | 0 companies |