| Revenue | DKK 3,3M | +5% |
| EBITDA | DKK 232K | -31% |
| Net profit | DKK 186K | -47% |
| Total assets | DKK 5,8M | -14% |
| Equity | DKK 574K | +48% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.627 | 414 | 1.712 | -867 | 1.988 | 1.038 | 1.587 | 2.655 | 1.987 | 2.853 | 3.407 | 2.513 | 3.148 | 3.294 |
| Staff expenses | -1.161 | -1.058 | -1.063 | -1.537 | -1.705 | -1.198 | -1.788 | -1.775 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -644 | -1.814 | -850 | -4.076 | -1.056 | -997 | -1.031 | 229 | -664 | 422 | 818 | -187 | 337 | 232 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -644 | -1.814 | -850 | -4.076 | -1.056 | -997 | -1.031 | 229 | -664 | 422 | 818 | -187 | 337 | 232 |
| Net financials | -1.002 | -665 | -498 | -659 | -290 | -166 | -72 | -128 | -70 | -45 | -74 | -88 | 15 | -46 |
| Profit before tax | -1.646 | -2.479 | -1.348 | -4.735 | -1.346 | -1.163 | -1.102 | 101 | -733 | 377 | 744 | -276 | 352 | 186 |
| Tax | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -660 | 360 | -0 | -0 |
| Net profit | -1.644 | -2.479 | -1.348 | -4.735 | -1.346 | -1.163 | -1.102 | 101 | -733 | 377 | 1.404 | -636 | 352 | 186 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.019 | 5.608 | 4.315 | 5.383 | 5.423 | 3.273 | 2.814 | 5.086 | 3.678 | 3.056 | 5.724 | 8.638 | 6.663 | 5.755 |
| Equity | 596 | -1.883 | -3.231 | -3.966 | -712 | -1.875 | -477 | -376 | -1.110 | -733 | 672 | 36 | 388 | 574 |
| Long-term debt | 87 | 87 | 87 | 489 | 682 | 153 | 96 | 57 | 146 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.424 | 7.491 | 7.546 | 9.349 | 6.135 | 5.148 | 3.292 | 5.405 | 4.642 | 3.788 | 5.053 | 8.602 | 6.275 | 5.180 |
| Total debt | 10.424 | 7.491 | 7.546 | 9.349 | 6.135 | 5.148 | 3.292 | 5.462 | 4.788 | 3.788 | 5.053 | 8.602 | 6.275 | 5.180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF | Management | 2015 | — | — |
CE Management | Management | 1996 | — | — |
ET | Audit | 1995 | — | — |
JG Management | Management | 1995 | — | — |
| Audit | 1996 | — | — | |
PE Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1995 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Manuel Filipe Alves De Sousa de Araujo Serra | Management | 0 companies |
| Carl Erik Nielsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jan-Erik Gunnar Svensson | Management | 0 companies |
| Revisionsfirmaet Arthur Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Edgar Alves Ferreira | Board of Directors | 0 companies |
| Manuel Soares De Oliveira Violas | Board of Directors | 0 companies |
| Pedro Américo Violas de Oliveira e Sä | Board of Directors | 0 companies |
| James Harris | Chairman | 0 companies |
| Carlos Manuel Gomes da Silva | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Vivian james Landon | Board of Directors | 0 companies |
| Tiago Violas Ferreira | Board of Directors | 0 companies |