| Revenue | DKK 1,7M | -48% |
| EBITDA | DKK 57K | -10% |
| Net profit | DKK 195K | +2% |
| Total assets | DKK 5,5M | -20% |
| Equity | DKK 4,5M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.654 | 1.138 | 635 | 3.427 | 4.139 | 4.646 | 4.308 | 4.085 | 2.683 | 3.726 | 2.064 | 3.344 | 1.746 |
| Staff expenses | -1.246 | -1.368 | -1.606 | -1.245 | -1.515 | -2.160 | -358 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -515 | -230 | -971 | -922 | -157 | -408 | 1.649 | 1.106 | 142 | 911 | 43 | 63 | 57 |
| Depreciation & amort. | -3 | -3 | -1 | -0 | -0 | -11 | -33 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -518 | -233 | -972 | -922 | -157 | -419 | 1.616 | 1.106 | 142 | 911 | 43 | 63 | 57 |
| Net financials | -4 | 1 | 0 | -3 | -0 | 1 | 2 | -7 | -6 | -2 | 3 | 182 | 195 |
| Profit before tax | -522 | -232 | -972 | -925 | -158 | -418 | 1.618 | 1.099 | 136 | 910 | 45 | 245 | 252 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -181 | 10 | 54 | 57 |
| Net profit | -522 | -232 | -972 | -925 | -158 | -418 | 1.618 | 1.099 | 136 | 1.091 | 35 | 191 | 195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.032 | 1.837 | 1.374 | 1.262 | 1.744 | 1.534 | 3.525 | 3.421 | 3.721 | 6.437 | 5.612 | 6.854 | 5.463 |
| Equity | -2.392 | -2.624 | 2 | -923 | 586 | 168 | 1.786 | 2.885 | 3.021 | 4.112 | 4.147 | 4.338 | 4.534 |
| Long-term debt | 0 | 46 | 38 | 15 | 11 | 19 | 37 | 22 | 238 | 82 | 264 | 370 | 79 |
| Short-term debt | 3.424 | 4.415 | 1.333 | 2.169 | 1.147 | 1.346 | 1.702 | 514 | 462 | 2.243 | 1.200 | 2.146 | 850 |
| Total debt | 3.424 | 4.461 | 1.371 | 2.185 | 1.158 | 1.365 | 1.739 | 536 | 699 | 2.325 | 1.464 | 2.516 | 929 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
VC Management | Management | 1996 | — | — |
HJ Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
MH Management | Management | 2001 | — | — |
KE Chief Executive Officer | Chief Executive Officer | 1997 | — | — |
NJ Audit | Audit | 1996 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Trond-Erik Braathen | Chief Executive Officer | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Henrik Jesper Andersen | Chief Executive Officer | 0 companies |
| Morten Herud | Management | 0 companies |
| Kåre Engh Kittelsen | Chief Executive Officer | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Michael Hviid Garver | Chief Executive Officer | 0 companies |
| Ben Francis Allen | Chairman | 0 companies |
| Bjarne Monrad | Board of Directors | 0 companies |
| Dean Joseph Hager | Board of Directors | 0 companies |
| Peter Böhret | Chairman | 0 companies |
| Daniel Alan Zambito | Board of Directors | 0 companies |
| Christopher John Weiler | Board of Directors | 0 companies |
| Gregory Allan Olson | Board of Directors | 0 companies |
| Murad Hassan Darr | Chairman | 0 companies |
| Hans Berg | Board of Directors | 0 companies |
| Øyvind Nyland | Board of Directors | 0 companies |
| Bjørn Arne Skogstad | Board of Directors | 0 companies |
| Dawn Michelle Wilson | Board of Directors | 0 companies |
| Kristin Marie Nimsger | Board of Directors | 0 companies |
| Trond-Erik Bråthen | Board of Directors | 0 companies |
| Julian Ashley Sheppard | Chairman | 0 companies |
| Arve Saghaug | Chairman | 0 companies |