| Revenue | — | — |
| EBITDA | DKK -635K | +7% |
| Net profit | DKK -1,7M | -361% |
| Total assets | DKK 9,2M | -22% |
| Equity | DKK 9,2M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 323 | 410 | 378 | 81 | 5 | 0 | — | — | — | — | — |
| Staff expenses | -156 | -157 | -36 | -121 | -481 | -111 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -589 | 469 | -959 | -270 | 1.694 | -672 | -578 | -512 | -803 | -683 | -635 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -589 | 469 | -959 | -270 | 1.694 | -672 | -578 | -512 | -803 | -683 | -635 |
| Net financials | -632 | 978 | 560 | 358 | -417 | 972 | -155 | 718 | 443 | 308 | -1.078 |
| Profit before tax | -1.221 | 1.447 | -399 | 88 | 1.277 | 300 | -733 | 206 | -360 | -374 | -1.713 |
| Tax | -0 | -0 | -0 | 2 | 0 | 17 | -164 | 100 | -4 | -3 | -0 |
| Net profit | -132 | 1.447 | -399 | 86 | 1.277 | 283 | -569 | 107 | -356 | -372 | -1.713 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.727 | 13.107 | 12.708 | 16.611 | 18.173 | 16.469 | 13.689 | 13.869 | 13.581 | 11.888 | 9.238 |
| Equity | 9.149 | 10.670 | 10.343 | 10.517 | 11.794 | 12.077 | 11.508 | 11.615 | 11.259 | 10.887 | 9.174 |
| Long-term debt | 5.065 | 2.062 | 2.067 | 0 | 0 | 0 | 0 | 0 | 2.322 | 1.001 | 65 |
| Short-term debt | 513 | 376 | 298 | 6.093 | 6.379 | 4.392 | 2.181 | 2.254 | 0 | 0 | 0 |
| Total debt | 5.578 | 2.438 | 2.365 | 6.093 | 6.379 | 4.392 | 2.181 | 2.254 | 2.322 | 1.001 | 65 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Management | Management | 2015 | — | — |
SH Management | Management | 2016 | — | — |
KH Management | Management | 1958 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1958 | — | — | |
| Board of Directors | 1958 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 1993 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Tøjner | Management | 0 companies |
| Søren Holck-Andersen | Management | 0 companies |
| Klaus Henrik Qvortrup | Management | 0 companies |
| Marianne Lilliehook | Board of Directors | 0 companies |
| Morten Johansen | Board of Directors | 0 companies |
| Marianne Lilliehöök | Board of Directors | 0 companies |