| Revenue | DKK -13K | — |
| EBITDA | DKK -13K | -155% |
| Net profit | DKK 39K | -69% |
| Total assets | DKK 3,5M | +0% |
| Equity | DKK 3,2M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 720 | 371 | 409 | 333 | 242 | 0 | -95 | -83 | 110 | 20 | 0 | 0 | -13 |
| Staff expenses | -320 | -7 | -293 | -180 | -132 | -19 | -72 | -10 | -1 | -0 | -0 | -0 | -0 |
| EBITDA | 57 | -55 | -66 | -119 | -115 | -172 | -23 | -93 | 48 | -3 | -5 | 24 | -13 |
| Depreciation & amort. | -6 | -22 | -7 | -6 | -8 | -5 | -5 | -5 | -5 | -0 | -0 | -0 | -0 |
| EBIT | 51 | -77 | -73 | -125 | -123 | -177 | -29 | -98 | 43 | -3 | -5 | 24 | -13 |
| Net financials | 197 | 57 | -64 | 324 | -184 | 50 | 66 | 55 | 106 | 50 | -1 | 111 | 52 |
| Profit before tax | 248 | 23 | -138 | 199 | -307 | -128 | 37 | -43 | 149 | 48 | -6 | 135 | 39 |
| Tax | 47 | 6 | -0 | 17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 12 | -0 |
| Net profit | 201 | 17 | -138 | 182 | -307 | -128 | 37 | -43 | 149 | 48 | -6 | 123 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.046 | 4.976 | 5.103 | 4.985 | 4.717 | 3.727 | 3.697 | 3.205 | 3.325 | 3.400 | 3.373 | 3.458 | 3.455 |
| Equity | 4.608 | 4.527 | 4.341 | 4.474 | 4.117 | 3.128 | 3.165 | 3.068 | 3.162 | 3.138 | 3.132 | 3.196 | 3.158 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 438 | 450 | 763 | 511 | 599 | 599 | 532 | 137 | 163 | 262 | 241 | 262 | 297 |
| Total debt | 438 | 450 | 763 | 511 | 599 | 599 | 532 | 137 | 163 | 262 | 241 | 262 | 297 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2002 | — | — |
US Management | Management | 1996 | — | — |
ET | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2015 | |
| Individual | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |