| Revenue | DKK 1,1M | +2164% |
| EBITDA | DKK 1,1M | +2164% |
| Net profit | DKK 690K | +2597% |
| Total assets | DKK 1,4M | -51% |
| Equity | DKK 1M | +205% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | 0 | -11 | 458 | 257 | 295 | 159 | 160 | 41 | 20 | 104 | 47 | 1.064 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | 0 | -11 | 458 | 257 | 295 | 159 | 160 | 41 | 20 | 104 | 47 | 1.064 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -76 | -76 | -0 | -0 |
| EBIT | -7 | 0 | -11 | 458 | 257 | 295 | 159 | 160 | 41 | -56 | 28 | 47 | 1.064 |
| Net financials | -96 | -537 | 140 | -28 | 143 | -10 | -286 | -107 | -205 | -177 | -96 | -89 | -7 |
| Profit before tax | -103 | -537 | 129 | 430 | 400 | 285 | -127 | 54 | -165 | -232 | -68 | -43 | 1.056 |
| Tax | -0 | -0 | -26 | -3 | -9 | 42 | -31 | -0 | -21 | -24 | -12 | -15 | 367 |
| Net profit | -103 | -537 | 155 | 433 | 410 | 243 | -96 | 54 | -144 | -208 | -55 | -28 | 690 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 639 | 102 | 257 | 3.047 | 3.359 | 3.551 | 3.360 | 3.593 | 3.471 | 3.192 | 3.072 | 2.934 | 1.443 |
| Equity | 632 | 95 | 250 | 663 | 1.073 | 1.316 | 1.220 | 771 | 627 | 419 | 364 | 336 | 1.026 |
| Long-term debt | 0 | 0 | 0 | 1.462 | 1.404 | 1.284 | 1.222 | 1.106 | 2.730 | 2.676 | 2.536 | 960 | 31 |
| Short-term debt | 7 | 7 | 7 | 922 | 882 | 906 | 903 | 1.701 | 113 | 96 | 172 | 1.637 | 386 |
| Total debt | 7 | 7 | 7 | 2.384 | 2.286 | 2.190 | 2.125 | 2.807 | 2.843 | 2.773 | 2.708 | 2.597 | 417 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1994 | — | — |
ET | Audit | 1994 | — | — |
KH Management | Management | 1994 | — | — |
AS | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Kai Henning Stenberg Andersen | Management | 0 companies |
| AKTIESSELSKABET SR-REVISION | Audit | 0 companies |
| Jens Gehl | Board of Directors | 0 companies |
| Morten Bergmann Larsen | Board of Directors | 0 companies |
| Bjarke Schellerup Steengaard | Chairman | 0 companies |
| Ole Juul Møller | Board of Directors | 0 companies |
| Ole Risch Christiansen | Chairman | 0 companies |
| Lene Knudtzon | Board of Directors | 0 companies |
| Jan Henning Idon | Board of Directors | 0 companies |
| Ditlev Rumle Idon-Andersen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |