| Revenue | DKK -222K | -23% |
| EBITDA | DKK -237K | +23% |
| Net profit | DKK -37K | +90% |
| Total assets | DKK 3,8M | -2% |
| Equity | DKK 597K | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 50 | 482 | 256 | 458 | -167 | -102 | -168 | -32 | -110 | 86 | -113 | -212 | -289 | -222 |
| Staff expenses | -0 | -0 | -0 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | 482 | 256 | 450 | -167 | -102 | -168 | -32 | -110 | 86 | -113 | -212 | -307 | -237 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -23 | -23 | -23 | -23 | -16 | -0 | -0 |
| EBIT | -8 | 482 | 256 | 450 | -167 | -102 | -175 | -54 | -133 | 64 | -135 | -228 | -307 | -237 |
| Net financials | 77 | 9 | 21 | 752 | -24 | -12 | 1.015 | 233 | -1.405 | 61 | 1.674 | 218 | -52 | 200 |
| Profit before tax | 69 | 491 | 277 | 1.203 | -191 | -113 | 841 | 179 | -1.538 | 125 | 1.539 | -10 | -359 | -37 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 69 | 491 | 277 | 1.203 | -191 | -113 | 841 | 179 | -1.539 | 125 | 1.539 | -10 | -359 | -37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.234 | 1.833 | 2.853 | 4.442 | 3.128 | 3.315 | 3.772 | 4.459 | 3.178 | 3.405 | 4.201 | 4.287 | 3.926 | 3.832 |
| Equity | -1.807 | -1.316 | -1.039 | 164 | -27 | -140 | 701 | 879 | -659 | -535 | 1.004 | 994 | 634 | 597 |
| Long-term debt | 0 | 3.031 | 3.058 | 3.063 | 3.035 | 3.035 | 3.035 | 3.110 | 3.131 | 3.161 | 3.163 | 3.262 | 3.262 | 3.193 |
| Short-term debt | 3.041 | 117 | 835 | 1.215 | 119 | 419 | 36 | 470 | 706 | 778 | 34 | 31 | 29 | 42 |
| Total debt | 3.041 | 3.149 | 3.892 | 4.278 | 3.155 | 3.455 | 3.071 | 3.580 | 3.837 | 3.939 | 3.197 | 3.293 | 3.291 | 3.235 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1997 | — | — |
| Audit | 1997 | — | — | |
JF Management | Management | 1997 | — | — |
PE Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 20.0% | 20.0% | 2025 | |
| Individual | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Søren Henrik Thestrup Poulsen | Audit | 0 companies |
| Jens Fournais | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Bent Petersen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Peter Lyngs-Klaris | Board of Directors | 0 companies |
| Stig Streit Jensen | Chairman | 0 companies |
| Preben Edvard Kønig | Board of Directors | 0 companies |
| Jens Terkel Lund-Nielsen | Chairman | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |