| Revenue | — | — |
| EBITDA | DKK -47K | +32% |
| Net profit | DKK -16,4M | -61% |
| Total assets | DKK 4,8M | -88% |
| Equity | DKK -19M | -637% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.139 | 1.119 | 511 | 18 | 0 | — | — | — | — | 0 | — | — | — |
| Staff expenses | -0 | -1.834 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.715 | -3.256 | -8.167 | -125 | -2 | -184 | 61 | -50 | -125 | -311 | -62 | -68 | -47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4.715 | -3.256 | -8.167 | -125 | -2 | -184 | 61 | -50 | -125 | -311 | -62 | -68 | -47 |
| Net financials | 85.742 | -257.204 | -1.837 | -76.081 | -5.757 | -4.940 | -1.359 | 6.585 | -1.675 | 8.317 | -13.799 | -10.115 | -16.341 |
| Profit before tax | 81.027 | -260.522 | -10.107 | -76.431 | -5.759 | -5.124 | -1.298 | 6.535 | -1.799 | 8.006 | -13.861 | -10.183 | -16.387 |
| Tax | -196 | -0 | -0 | -0 | -24 | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 81.223 | -260.460 | -10.003 | -76.206 | -5.735 | -5.099 | -1.298 | 6.535 | -1.799 | 8.006 | -13.861 | -10.183 | -16.387 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 413.925 | 146.911 | 128.968 | 54.390 | 50.163 | 47.441 | 47.898 | 56.885 | 57.587 | 61.887 | 51.110 | 39.360 | 4.761 |
| Equity | 368.982 | 107.072 | 97.068 | 20.862 | 15.127 | 10.028 | 8.730 | 15.265 | 13.466 | 21.472 | 7.611 | -2.572 | -18.959 |
| Long-term debt | 10.458 | 4.263 | 4.421 | 931 | 0 | 0 | 0 | 0 | 21.845 | 23.969 | 26.129 | 27.137 | 7.531 |
| Short-term debt | 14.182 | 12.996 | 19.440 | 24.384 | 26.330 | 28.431 | 29.925 | 32.096 | 12.467 | 12.845 | 13.659 | 10.973 | 16.189 |
| Total debt | 24.640 | 17.259 | 23.861 | 25.315 | 26.330 | 28.431 | 29.925 | 32.096 | 34.312 | 36.814 | 39.789 | 38.110 | 23.720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
TB Management | Management | 2000 | — | — |
ET | Audit | 1991 | — | — |
| Audit | 1991 | — | — | |
MB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
JH Management | Management | 1991 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Glæsner Larsen | Chief Executive Officer | 0 companies |
| Torsten Bjørn | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| REVISIONSFIRMAET J. ANDERSEN A/S | Audit | 0 companies |
| Michael Bødker Friis | Chief Executive Officer | 0 companies |
| Jan Herman Larsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| John Tyrrestrup | Board of Directors | 0 companies |
| Steen Elverdal | Board of Directors | 0 companies |
| Klaus Henrik Lindblad | Chairman | 0 companies |