| Revenue | DKK -61K | -156% |
| EBITDA | DKK -61K | -156% |
| Net profit | DKK -95K | -378% |
| Total assets | DKK 2,9M | +4% |
| Equity | DKK 2,5M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 267 | -42 | 28 | 17 | 726 | 640 | 648 | 361 | 102 | 112 | 54 | 110 | -61 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 267 | -42 | 28 | 17 | 726 | 640 | 648 | 361 | 102 | 112 | 54 | 110 | -61 |
| Depreciation & amort. | -2 | -5 | -17 | -16 | -12 | -29 | -32 | -38 | -38 | -38 | -38 | -38 | -38 |
| EBIT | 265 | -48 | 10 | 2 | 713 | 611 | 616 | 323 | 64 | 74 | 16 | 72 | -99 |
| Net financials | -48 | -118 | -43 | -37 | -141 | -34 | -31 | -16 | -35 | -22 | -21 | -16 | -12 |
| Profit before tax | 218 | -166 | -33 | -35 | 572 | 576 | 585 | 307 | 29 | 52 | -5 | 56 | -111 |
| Tax | 58 | -40 | -10 | 36 | 133 | 138 | 140 | 79 | 16 | 20 | 8 | 21 | -16 |
| Net profit | 160 | -126 | -23 | -71 | 439 | 438 | 446 | 229 | 13 | 31 | -12 | 34 | -95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.143 | 1.796 | 1.843 | 1.896 | 2.094 | 2.672 | 2.959 | 3.690 | 2.985 | 2.994 | 2.776 | 2.829 | 2.936 |
| Equity | 1.185 | 839 | 837 | 993 | 1.250 | 1.741 | 2.191 | 2.723 | 2.422 | 2.502 | 2.379 | 2.415 | 2.525 |
| Long-term debt | 460 | 437 | 412 | 385 | 357 | 327 | 294 | 260 | 224 | 186 | 145 | 101 | 55 |
| Short-term debt | 499 | 561 | 594 | 517 | 487 | 604 | 474 | 707 | 339 | 306 | 253 | 313 | 356 |
| Total debt | 959 | 998 | 1.006 | 902 | 844 | 930 | 768 | 967 | 563 | 491 | 398 | 414 | 411 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UE Management | Management | 1999 | — | — |
LB Audit | Audit | 1993 | — | — |
SG Founder | Founder | 1993 | — | — |
JE Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1998 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Ursula Erna Luise Heinzmann | Management | 0 companies |
| Leif Bjørn | Audit | 0 companies |
| Søren Grasto | Founder | 0 companies |
| Jan Elmhauge | Management | 0 companies |
| Bernd Kurt Heinzmann | Chairman | 0 companies |
| Somjit Tanggaard | Board of Directors | 0 companies |
| Elisabeth Christine Windelberg | Board of Directors | 0 companies |