| Revenue | DKK -118K | -717% |
| EBITDA | DKK -118K | -839% |
| Net profit | DKK -5,7M | -45% |
| Total assets | DKK 48K | -99% |
| Equity | DKK -2,9M | -199% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 2 | 19 | — | — | 48 | 117 | 24 | 19 | -118 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -55 | -54 | -3 | -0 |
| EBITDA | 1.164 | 808 | 3.781 | -1.716 | -1.542 | -3.691 | 19 | 3.545 | -77 | 28 | 63 | -30 | 16 | -118 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.164 | 808 | 3.781 | -1.716 | -1.542 | -3.691 | 19 | 3.545 | -77 | 28 | 63 | -30 | 16 | -118 |
| Net financials | 1.588 | 1.184 | 4.258 | -1.046 | -584 | 284 | -841 | -827 | 66 | 149 | 38 | 17 | -3.969 | -5.613 |
| Profit before tax | 1.564 | 1.164 | 4.216 | -1.070 | -601 | -3.447 | -371 | 3.659 | -11 | 177 | 101 | -13 | -3.953 | -5.731 |
| Tax | 100 | 84 | 96 | 152 | 217 | -359 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.464 | 1.080 | 4.120 | -1.222 | -818 | -3.087 | -371 | 3.658 | -11 | 177 | 101 | -13 | -3.953 | -5.731 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.646 | 9.602 | 10.653 | 8.350 | 7.056 | 3.737 | 4.071 | 6.872 | 6.845 | 7.009 | 7.118 | 7.081 | 3.679 | 48 |
| Equity | 5.444 | 6.451 | 10.524 | 8.110 | 6.817 | 3.680 | 3.257 | 6.862 | 6.798 | 6.919 | 6.963 | 6.893 | 2.881 | -2.850 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.202 | 3.152 | 128 | 239 | 239 | 58 | 14 | 10 | 47 | 90 | 155 | 188 | 797 | 2.898 |
| Total debt | 3.202 | 3.152 | 128 | 239 | 239 | 58 | 814 | 10 | 47 | 90 | 155 | 188 | 797 | 2.898 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Chairman | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Egon Mårtensen | Audit | 0 companies |
| Flemming Jahn | Board of Directors | 0 companies |
| Niels Kristian Jensen | Chairman | 0 companies |