| Revenue | DKK -128K | +17% |
| EBITDA | DKK -128K | -17% |
| Net profit | DKK -128K | -17% |
| Total assets | DKK 6,3M | -2% |
| Equity | DKK 6,2M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23.523 | 55.064 | 3.321 | -236 | -221 | 9 | -86 | -33 | -83 | -122 | -122 | -116 | -109 | -128 |
| Staff expenses | -17.264 | -20.294 | -16.942 | -965 | -1.109 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.258 | 34.770 | -13.621 | 728 | -1.330 | 9 | -86 | -33 | -83 | -122 | -122 | -116 | -109 | -128 |
| Depreciation & amort. | -1.647 | -30.238 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.611 | 4.533 | -13.621 | 728 | -1.330 | 9 | -86 | -33 | -83 | -122 | -122 | -116 | -109 | -128 |
| Net financials | -58 | -186 | 6 | 64 | -0 | 0 | -6 | -1 | -0 | -1 | -0 | 0 | 0 | 0 |
| Profit before tax | 4.553 | 4.346 | -13.615 | 792 | -1.330 | 9 | -91 | -34 | -83 | -122 | -122 | -116 | -109 | -128 |
| Tax | 858 | 8.562 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 3.695 | -4.215 | -13.615 | 792 | -1.330 | 9 | -91 | -34 | -83 | -122 | -122 | -116 | -109 | -128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 81.484 | 46.251 | 12.447 | 9.754 | 9.432 | 9.239 | 7.033 | 6.949 | 6.864 | 6.745 | 6.621 | 6.505 | 6.397 | 6.270 |
| Equity | 37.206 | 32.991 | 7.576 | 8.368 | 7.039 | 7.047 | 6.956 | 6.922 | 6.839 | 6.717 | 6.595 | 6.479 | 6.370 | 6.241 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 44.278 | 13.260 | 4.871 | 1.386 | 2.394 | 2.191 | 77 | 27 | 25 | 29 | 26 | 25 | 27 | 28 |
| Total debt | 44.278 | 13.260 | 4.871 | 1.386 | 2.394 | 2.191 | 77 | 27 | 25 | 29 | 26 | 25 | 27 | 28 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2021 | — | — |
KB Management | Management | 1997 | — | — |
VC Management | Management | 1996 | — | — |
| Audit | 1998 | — | — | |
BD Management | Management | 2002 | — | — |
NJ Audit | Audit | 1996 | — | — |
BM Management | Management | 1996 | — | — |
SL Management | Management | 2020 | — | — |
GJ Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Joseph Anthony Mara Jr | Management | 0 companies |
| Kurt Bækgaard Osther | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Birthe Davidsen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Bruno Massino Gianetti | Management | 0 companies |
| Sandra Lynn Pennell | Management | 0 companies |
| Gerard Joseph Michel | Management | 0 companies |
| Hilde Furberg | Board of Directors | 0 companies |
| Lasse Richter Petersen | Chairman | 0 companies |
| Bruno Gianetti | Board of Directors | 0 companies |
| Morten Wittenberg Vandborg | Board of Directors | 0 companies |
| Philip Baruch | Board of Directors | 0 companies |
| Frode Botnevik | Board of Directors | 0 companies |
| Samuel Asculai | Board of Directors | 0 companies |
| Robert Bruce Milligan | Board of Directors | 0 companies |
| Kirstin Jagd | Board of Directors | 0 companies |
| Samuel Simon Asculai | Board of Directors | 0 companies |
| Rutger Lens | Board of Directors | 0 companies |