| Revenue | DKK -430K | +38% |
| EBITDA | DKK -1,9M | +2% |
| Net profit | DKK -6,3M | -120% |
| Total assets | DKK 639K | -87% |
| Equity | DKK -7M | -915% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -182 | -159 | -140 | -129 | -102 | -82 | -253 | -265 | -315 | -374 | -467 | -312 | -430 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -151 | -1.128 | -2.272 | -1.681 | -1.516 |
| EBITDA | -182 | -159 | -140 | -129 | 191 | -82 | -253 | -365 | -465 | -1.502 | -2.740 | -1.993 | -1.946 |
| Depreciation & amort. | 93 | -93 | -62 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -275 | -252 | -202 | -129 | 191 | -82 | -253 | -365 | -465 | -1.502 | -2.740 | -1.993 | -1.946 |
| Net financials | 2.821 | 399 | 2.676 | -4.205 | 2.251 | 3.944 | -1.205 | 2.530 | 5.917 | 2.004 | -6.233 | -411 | -4.500 |
| Profit before tax | 2.546 | 147 | 2.474 | -4.334 | 2.442 | 3.862 | -1.458 | 2.166 | 5.451 | 502 | -8.973 | -2.404 | -6.445 |
| Tax | 402 | 41 | 606 | -926 | 470 | 850 | -288 | 473 | 1.298 | 114 | -487 | 473 | -121 |
| Net profit | 2.144 | 106 | 1.868 | -3.408 | 1.972 | 3.011 | -1.170 | 1.693 | 4.153 | 388 | -8.486 | -2.877 | -6.325 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51.311 | 47.760 | 51.535 | 46.325 | 47.993 | 47.540 | 45.981 | 47.667 | 53.133 | 52.724 | 22.243 | 4.867 | 639 |
| Equity | 47.558 | 47.664 | 47.532 | 44.124 | 46.097 | 47.108 | 45.938 | 47.631 | 51.784 | 52.172 | 17.686 | -691 | -7.016 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.338 | 0 |
| Short-term debt | 3.702 | 58 | 3.977 | 2.201 | 1.896 | 396 | 42 | 36 | 1.349 | 551 | 4.558 | 220 | 7.655 |
| Total debt | 3.702 | 58 | 3.977 | 2.201 | 1.896 | 396 | 42 | 36 | 1.349 | 551 | 4.558 | 5.559 | 7.655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 1992 | — | — |
JJ Management | Management | 2025 | — | — |
KS Management | Management | 1992 | — | — |
LP Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Jørgen Strange | Management | 0 companies |
| Johnny Jensen | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Lars Perch Nielsen | Management | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Board of Directors | 0 companies |