| Revenue | DKK 27K | -153% |
| EBITDA | DKK 27K | +153% |
| Net profit | DKK 27K | +145% |
| Total assets | DKK 0 | -100% |
| Equity | DKK -247K | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | -11 | -7 | -9 | 141 | 26 | -16 | -8 | -8 | -6 | -3 | -52 | 27 |
| Staff expenses | -13 | -37 | -37 | -28 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -48 | -44 | -37 | 141 | 26 | -16 | -8 | -8 | -6 | -3 | -52 | 27 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -48 | -44 | -37 | 141 | 26 | -16 | -8 | -8 | -6 | -3 | -52 | 27 |
| Net financials | 8 | 12 | 5 | -0 | -4 | -4 | -2 | -4 | 60 | -5 | -9 | -9 | 0 |
| Profit before tax | -5 | -36 | -39 | -37 | 137 | 22 | -18 | -12 | 52 | -12 | -12 | -61 | 27 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -5 | -36 | -39 | -37 | 137 | 22 | -17 | -10 | 52 | -12 | -12 | -61 | 27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42 | 43 | 10 | 52 | 143 | 139 | 132 | 121 | 53 | 50 | 48 | 0 | 0 |
| Equity | -261 | -297 | -337 | -374 | -237 | -215 | -232 | -242 | -190 | -202 | -214 | -275 | -247 |
| Long-term debt | 130 | 130 | 130 | 130 | 130 | 130 | 130 | 330 | 210 | 214 | 224 | 235 | 236 |
| Short-term debt | 174 | 211 | 217 | 296 | 251 | 224 | 235 | 33 | 33 | 38 | 38 | 40 | 11 |
| Total debt | 303 | 340 | 347 | 426 | 380 | 354 | 365 | 363 | 244 | 252 | 262 | 275 | 247 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NW Management | Management | 2017 | — | — |
HW Management | Management | 2000 | — | — |
US Management | Management | 1995 | — | — |
ET | Audit | 1995 | — | — |
GW Management | Management | 1995 | — | — |
MA | Audit | 1995 | — | — |
LA Audit | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Nicole Wilstrup | Management | 0 companies |
| Henrik Wendel Nielsen | Management | 0 companies |
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Gert Westermann | Management | 0 companies |
| Michael Alexander Rhodin | Audit | 0 companies |
| LOKALREVISORERNE ApS | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |