| Revenue | — | — |
| EBITDA | DKK -8K | -5% |
| Net profit | DKK -6K | +24% |
| Total assets | DKK 32K | +0% |
| Equity | DKK -24K | -38% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 59 | -25 | -18 | -21 | 14 | -5 | -10 | -10 | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 59 | -25 | -18 | 99 | 14 | -5 | -10 | -10 | -14 | -8 | -8 | -8 | -8 | -8 |
| Depreciation & amort. | -76 | -6 | -0 | -60 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | -31 | -18 | 39 | 14 | -5 | -10 | -10 | -14 | -8 | -8 | -8 | -8 | -8 |
| Net financials | -18 | -5 | -4 | -0 | -0 | -125 | -1 | 0 | 0 | 0 | 0 | -3 | -3 | -2 |
| Profit before tax | -35 | -36 | -22 | 39 | 14 | -130 | -11 | -10 | -14 | -8 | -8 | -11 | -11 | -11 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -4 |
| Net profit | -35 | -36 | -22 | 39 | 14 | -130 | -11 | -10 | -14 | -8 | -8 | -11 | -9 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 283 | 230 | 220 | 193 | 209 | 52 | 38 | 28 | 16 | 8 | 10 | 0 | 32 | 32 |
| Equity | 172 | 136 | 114 | 153 | 167 | 36 | 26 | 16 | 1 | 0 | 2 | -9 | -17 | -24 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 111 | 94 | 107 | 40 | 42 | 16 | 12 | 12 | 15 | 8 | 8 | 9 | 49 | 56 |
| Total debt | 111 | 94 | 107 | 40 | 42 | 16 | 12 | 12 | 15 | 8 | 8 | 9 | 49 | 56 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Audit | Audit | 1991 | — | — |
PL Management | Management | 1991 | — | — |
ET | Audit | 1991 | — | — |
CR Management | Management | 1995 | — | — |
SS Management | Management | 1991 | — | — |
CJ Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Lennart Gutfelt | Audit | 0 companies |
| Peter Lipsø | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Casper Reeslev | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Carl Johan Vinding Røssel | Management | 0 companies |
| Thomas Lipsø | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |