| Revenue | DKK -161K | +241% |
| EBITDA | DKK -534K | -1029% |
| Net profit | DKK -8,6M | -70% |
| Total assets | DKK 818K | -89% |
| Equity | DKK -5,5M | -280% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 2 | 24 | — | — | -36 | -38 | -68 | -47 | -161 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.165 | 808 | 3.800 | -1.717 | -1.544 | -3.691 | 24 | 3.498 | -84 | -36 | -38 | -68 | -47 | -534 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.165 | 808 | 3.800 | -1.717 | -1.544 | -3.691 | 24 | 3.498 | -84 | -36 | -38 | -68 | -47 | -534 |
| Net financials | 1.589 | 1.149 | 4.199 | -1.056 | -696 | 326 | -663 | -798 | 87 | 817 | 409 | -280 | -5.019 | -8.083 |
| Profit before tax | 1.565 | 1.129 | 4.177 | -1.080 | -715 | -3.405 | -189 | 3.640 | 3 | 781 | 371 | -348 | -5.066 | -8.617 |
| Tax | 100 | 75 | 86 | 150 | 191 | -330 | -0 | 2 | -0 | 2 | -0 | -0 | -0 | -0 |
| Net profit | 1.465 | 1.054 | 4.090 | -1.230 | -905 | -3.075 | -189 | 3.639 | 3 | 778 | 371 | -348 | -5.066 | -8.617 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.778 | 9.746 | 10.793 | 8.488 | 7.267 | 3.913 | 3.713 | 7.352 | 7.355 | 8.133 | 8.504 | 8.614 | 7.537 | 818 |
| Equity | 5.596 | 6.625 | 10.718 | 8.346 | 6.966 | 3.891 | 3.703 | 7.342 | 7.345 | 8.123 | 8.494 | 8.146 | 3.080 | -5.537 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.181 | 3.121 | 74 | 141 | 301 | 22 | 10 | 10 | 10 | 10 | 10 | 468 | 4.457 | 5.982 |
| Total debt | 3.181 | 3.121 | 74 | 141 | 301 | 22 | 10 | 10 | 10 | 10 | 10 | 468 | 4.457 | 5.982 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Egon Mårtensen | Audit | 0 companies |
| Preben Jahn | Chairman | 0 companies |
| Niels Kristian Jensen | Board of Directors | 0 companies |