| Revenue | DKK 13,8M | +2533% |
| EBITDA | DKK 13,8M | +2533% |
| Net profit | DKK 10,3M | +1684% |
| Total assets | DKK 21M | +165% |
| Equity | DKK 9,2M | +889% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 429 | 482 | 390 | 526 | 13.848 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 429 | 482 | 390 | 526 | 13.848 |
| Depreciation & amort. | -259 | -259 | -281 | -285 | -289 |
| EBIT | 170 | 223 | 109 | 241 | 13.559 |
| Net financials | -312 | 53 | 400 | -915 | -518 |
| Profit before tax | -143 | 276 | 509 | -674 | 13.041 |
| Tax | 18 | 90 | 165 | -22 | 2.715 |
| Net profit | -161 | 186 | 344 | -652 | 10.327 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.763 | 8.718 | 8.457 | 7.923 | 20.965 |
| Equity | -1.040 | -854 | -509 | -1.161 | 9.166 |
| Long-term debt | 5.905 | 5.316 | 8.362 | 4.072 | 3.555 |
| Short-term debt | 3.898 | 4.256 | 605 | 5.013 | 8.231 |
| Total debt | 9.803 | 9.572 | 8.967 | 9.084 | 11.786 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
LG Audit | Audit | 2004 – 2010 |
US Management | Management | 1993 – 1993 |
ET | Audit | 1993 – 1993 |
HN Management | Management | 1993 – 1996 |
JR Audit | Audit | 1993 – 1998 |
JS | Audit | 1999 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1993 – 1997 | |
| Board of Directors | 1993 – 1993 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Lennart Gutfelt | Audit | 0 companies |
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Hanne Nørregaard Poulsen | Management | 0 companies |
| Jørgen Roager | Audit | 0 companies |
| Jørgen Schiøtt-Andersen | Audit | 0 companies |
| Peter Odgaard Dahl | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |