| Revenue | DKK -20K | -12% |
| EBITDA | DKK -20K | +12% |
| Net profit | DKK -36K | -107% |
| Total assets | DKK 232K | -8% |
| Equity | DKK 29K | -55% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 972 | -70 | 1.246 | -35 | 24 | 5 | -15 | -17 | -22 | -20 | -29 | -22 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 972 | -70 | 1.246 | -35 | 24 | 5 | -15 | -17 | -22 | -20 | -29 | -22 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 972 | -70 | 1.246 | -35 | 24 | 5 | -15 | -17 | -22 | -20 | -29 | -22 | -20 |
| Net financials | -37 | -22 | -22 | -1 | -1 | -0 | -0 | -0 | 0 | -1 | -0 | 0 | 0 |
| Profit before tax | 935 | -92 | 1.224 | -36 | 23 | 4 | -15 | -17 | -22 | -21 | -29 | -22 | -19 |
| Tax | 238 | -0 | 282 | -6 | 6 | 1 | -3 | -4 | -5 | -4 | -6 | -5 | 16 |
| Net profit | 697 | -91 | 942 | -31 | 17 | 3 | -12 | -13 | -17 | -16 | -22 | -17 | -36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.873 | 1.654 | 1.618 | 968 | 672 | 332 | 230 | 225 | 241 | 239 | 247 | 252 | 232 |
| Equity | 974 | 592 | 1.245 | 915 | 628 | 322 | 151 | 138 | 121 | 105 | 82 | 65 | 29 |
| Long-term debt | 1.690 | 945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 209 | 117 | 373 | 53 | 44 | 10 | 78 | 87 | 120 | 135 | 165 | 187 | 202 |
| Total debt | 1.899 | 1.062 | 373 | 53 | 44 | 10 | 78 | 87 | 120 | 135 | 165 | 187 | 202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1994 | — | — |
ET | Audit | 1994 | — | — |
JN Audit | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 1994 | |
| Individual | 33.3% | 33.3% | 1994 | |
| Individual | 33.3% | 33.3% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jonny Nielsson | Audit | 0 companies |
| Stig Beltoft | Board of Directors | 0 companies |
| Thomas Michael Smidt | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |
| Claus Jepsen Terp | Board of Directors | 0 companies |
| Erland Virenfeldt | Board of Directors | 0 companies |