| Revenue | DKK -108K | +10% |
| EBITDA | DKK -108K | -10% |
| Net profit | DKK -14,7M | -871% |
| Total assets | DKK 21,7M | -37% |
| Equity | DKK -22,2M | -195% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -71 | -75 | -120 | -79 | -83 | -60 | -107 | -82 | -89 | -81 | -83 | -98 | -108 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -71 | 120.709 | 10.912 | -79 | -83 | -60 | -107 | -82 | -89 | -81 | -83 | -98 | -108 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -71 | 120.709 | 10.912 | -79 | -83 | -60 | -107 | -82 | -89 | -81 | -83 | -98 | -108 |
| Net financials | -7.707 | -248.178 | -24.250 | -2.273 | -1.960 | -59.477 | 120.540 | -119.339 | -553 | -561 | -10.867 | -1.412 | -14.836 |
| Profit before tax | -4.791 | -127.469 | -13.338 | -2.352 | -2.043 | -59.537 | 120.433 | -119.421 | -641 | -642 | -10.950 | -1.510 | -14.945 |
| Tax | 1.493 | 2.629 | -0 | -0 | -0 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -286 |
| Net profit | -6.285 | -130.098 | -13.338 | -2.352 | -2.043 | -59.532 | 120.433 | -119.421 | -641 | -642 | -10.950 | -1.510 | -14.659 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 199.548 | 76.146 | 90.128 | 90.136 | 90.125 | 71.825 | 163.442 | 44.875 | 44.895 | 44.915 | 34.544 | 34.568 | 21.728 |
| Equity | 20.775 | 11.461 | 9.155 | 6.803 | 4.760 | 5.228 | 125.661 | 6.240 | 5.598 | 4.956 | -5.995 | -7.505 | -22.164 |
| Long-term debt | 0 | 41.433 | 0 | 30.685 | 30.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 178.773 | 23.252 | 80.973 | 52.648 | 54.680 | 66.597 | 37.781 | 38.635 | 39.297 | 39.959 | 40.538 | 42.073 | 43.892 |
| Total debt | 178.773 | 64.685 | 80.973 | 83.333 | 85.365 | 66.597 | 37.781 | 38.635 | 39.297 | 39.959 | 40.538 | 42.073 | 43.892 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Founder | Founder | 1994 | — | — |
BJ Founder | Founder | 1994 | — | — |
CG Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
BA Management | Management | 1994 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
HP Founder | Founder | 1994 | — | — |
HA Founder | Founder | 1994 | — | — |
TS Founder | Founder | 1994 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2026 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Bendt Iversen | Founder | 0 companies |
| Bent Jørgen Ohl | Founder | 0 companies |
| Carsten Grue Andreassen | Chief Executive Officer | 0 companies |
| Borje Andersson | Management | 0 companies |
| Mikael Lundgren | Chief Executive Officer | 0 companies |
| Hans Peter Langkjær | Founder | 0 companies |
| Hexagon AB | Founder | 0 companies |
| Thor Stadil | Founder | 0 companies |
| Jørgen Erik Holst | Chief Executive Officer | 0 companies |
| Bror Tomas Torbjørn Wistrand | Chairman | 0 companies |
| Jan Hede Alvén | Board of Directors | 0 companies |
| Urban Fagrell | Board of Directors | 0 companies |
| Mikael Andersson | Chairman | 0 companies |
| Martin Finsen Munck | Board of Directors | 0 companies |
| Terho Lind | Deputy Chairman | 0 companies |
| Ulf Christer Fridlund | Chairman | 0 companies |
| Fia Susanne Maria E Göransson | Chairman | 0 companies |