| Revenue | DKK 576K | +3493% |
| EBITDA | DKK 101K | +533% |
| Net profit | DKK 98K | +907% |
| Total assets | DKK 175K | +399% |
| Equity | DKK 103K | +1971% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 336 | -69 | -32 | 3 | -25 | -2 | -41 | -26 | -8 | 3 | -3 | 16 | 576 |
| Staff expenses | -146 | -3 | -1 | -1 | -11 | -20 | -15 | -0 | -0 | -0 | -0 | -0 | -474 |
| EBITDA | 21 | -72 | -33 | 2 | -36 | -22 | -56 | -26 | -8 | 3 | -3 | 16 | 101 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -3 | -5 | -5 | -1 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 21 | -72 | -33 | 2 | -39 | -27 | -60 | -27 | -8 | 3 | -3 | 16 | 101 |
| Net financials | 101 | -34 | -28 | -14 | -10 | 10 | -2 | -8 | -5 | 3 | 2 | -6 | -3 |
| Profit before tax | 122 | -106 | -61 | -12 | -49 | -17 | -62 | -35 | -13 | 6 | -1 | 10 | 98 |
| Tax | 34 | -26 | -13 | -0 | 39 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 88 | -80 | -48 | -12 | -88 | -17 | -62 | -35 | -13 | 6 | -1 | 10 | 98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 651 | 527 | 335 | 230 | 139 | 138 | 136 | 40 | 13 | 14 | 16 | 35 | 175 |
| Equity | 346 | 266 | 218 | 206 | 118 | 101 | 38 | 3 | -10 | -3 | -5 | 5 | 103 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 304 | 261 | 117 | 24 | 21 | 38 | 98 | 37 | 23 | 18 | 21 | 30 | 72 |
| Total debt | 304 | 261 | 117 | 24 | 21 | 38 | 98 | 37 | 23 | 18 | 21 | 30 | 72 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1993 | — | — |
ET | Audit | 1993 | — | — |
JH Management | Management | 1993 | — | — |
AK Unofficial title | Unofficial title | 2020 | — | — |
ME Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jesper Hilarius Kalko | Management | 0 companies |
| Andreas Kærsgaard Mylin | Unofficial title | 0 companies |
| Morten Ellermann Hjelmsø | Management | 0 companies |
| Susanne Uhrbrand Hjelmsø | Board of Directors | 0 companies |
| Søren Stensdal | Board of Directors | 0 companies |
| Hans Adam Erling Foss | Board of Directors | 0 companies |
| Preben Edvard Kønig | Board of Directors | 0 companies |
| Jens Terkel Lund-Nielsen | Chairman | 0 companies |
| Peter Rindom | Board of Directors | 0 companies |
| Peter Hilarius Kalko | Board of Directors | 0 companies |
| Claus Michael Jørgensen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |
| Vagn Alfred Ohlsen | Board of Directors | 0 companies |