| Revenue | DKK -79K | -36% |
| EBITDA | DKK -79K | +36% |
| Net profit | DKK -227K | -151% |
| Total assets | DKK 91K | -70% |
| Equity | DKK -142K | -268% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 91 | 63 | 2 | 16 | 15 | -2 | -6 | 4 | 1 | 2 | -23 | -122 | -79 |
| Staff expenses | -56 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 35 | 21 | 2 | 16 | 15 | -2 | -6 | 4 | 1 | 2 | -23 | -122 | -79 |
| Depreciation & amort. | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5 | 21 | 2 | 16 | 15 | -2 | -6 | 4 | 1 | 2 | -23 | -122 | -79 |
| Net financials | -4 | -3 | 7 | 4 | -9 | 7 | 12 | 1 | 3 | 2 | 25 | 32 | 2 |
| Profit before tax | 1 | 17 | 8 | 20 | 6 | 5 | 7 | 5 | 4 | 4 | 2 | -90 | -76 |
| Tax | -0 | 16 | 5 | 12 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | -0 | 151 |
| Net profit | 1 | 1 | 3 | 8 | 4 | 4 | 6 | 4 | 3 | 3 | 2 | -90 | -227 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 566 | 624 | 585 | 529 | 587 | 480 | 529 | 303 | 332 | 267 | 653 | 301 | 91 |
| Equity | 136 | 137 | 141 | 149 | 153 | 157 | 163 | 167 | 170 | 173 | 175 | 85 | -142 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 430 | 486 | 444 | 380 | 434 | 323 | 366 | 137 | 162 | 94 | 478 | 217 | 233 |
| Total debt | 430 | 486 | 444 | 380 | 434 | 323 | 366 | 137 | 162 | 94 | 478 | 217 | 233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1997 | — | — |
UD Management | Management | 1997 | — | — |
HA Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2006 | |
DRANULLA HOLDING ApS | Company | 25.0% | 25.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Ulla Dandanell Cordsen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Hans Inge Søvik | Board of Directors | 0 companies |
| Thomas Reinholdt-Hansen | Board of Directors | 0 companies |
| Jesper Rundin Cordsen | Board of Directors | 0 companies |
| Tom Reinholdt Hansen | Board of Directors | 0 companies |