| Revenue | DKK 10K | -94% |
| EBITDA | DKK 4K | -93% |
| Net profit | DKK 4K | -93% |
| Total assets | DKK 102K | -37% |
| Equity | DKK -469K | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.452 | 2.700 | 2.965 | 2.269 | 2.572 | 778 | 925 | 1.162 | 141 | 49 | 88 | 108 | 177 | 10 |
| Staff expenses | -3.312 | -3.396 | -3.206 | -2.159 | -1.790 | -1.081 | -552 | -311 | -305 | -72 | -154 | -82 | -117 | -6 |
| EBITDA | 1.149 | -1.260 | 1.603 | -170 | 586 | -993 | 126 | 678 | -164 | -23 | -66 | 26 | 60 | 4 |
| Depreciation & amort. | 109 | 69 | 69 | 69 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.040 | -1.329 | 1.533 | -239 | 586 | -993 | 126 | 678 | -164 | -23 | -66 | 26 | 60 | 4 |
| Net financials | 1.754 | 208 | -2.218 | -8 | 28 | -8 | 186 | 88 | -8 | 6 | -1 | -1 | 0 | 0 |
| Profit before tax | — | -1.121 | -684 | -248 | 613 | -1.001 | 312 | 767 | -173 | -17 | -66 | 26 | 60 | 4 |
| Tax | 310 | -135 | 69 | 44 | 179 | -28 | -57 | 207 | -38 | -4 | -0 | -0 | -0 | -0 |
| Net profit | 2.485 | -985 | -754 | -292 | 434 | -973 | 369 | 560 | -135 | -13 | -66 | 26 | 60 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.697 | 5.318 | 3.135 | 2.914 | 3.441 | 2.581 | 1.165 | 250 | 379 | 200 | 40 | 72 | 162 | 102 |
| Equity | — | 310 | -443 | -735 | -301 | -1.274 | -905 | -345 | -480 | -493 | -559 | -534 | -473 | -469 |
| Long-term debt | 570 | 1.009 | 3.187 | 3.283 | 3.277 | 3.421 | 1.990 | 494 | 442 | 442 | 570 | 572 | 568 | 568 |
| Short-term debt | 4.765 | 3.999 | 392 | 345 | 437 | 433 | 79 | 101 | 417 | 251 | 29 | 33 | 67 | 3 |
| Total debt | 5.335 | 5.008 | 3.579 | 3.627 | 3.714 | 3.855 | 2.070 | 595 | 859 | 693 | 599 | 606 | 635 | 571 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1997 | — | — |
OM Management | Management | 2004 | — | — |
LG Management | Management | 1997 | — | — |
PE Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
GAARDSHOLT HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
A Zølner Holding IVS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Ole Mikkelsen | Management | 0 companies |
| Lars Gaardsholt Thinggaard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Charlotte Elley | Board of Directors | 0 companies |
| Nanna Tejlmann Zølner | Board of Directors | 0 companies |
| Ulla Thinggaard | Board of Directors | 0 companies |
| Erik Knudstrup | Chairman | 0 companies |
| Thomas Krucov Jensen | Chairman | 0 companies |
| Thamolwan Mikkelsen | Board of Directors | 0 companies |