| Revenue | DKK -5K | -118% |
| EBITDA | DKK -5K | -118% |
| Net profit | DKK -147K | -232% |
| Total assets | DKK 5,3M | +8% |
| Equity | DKK 5,3M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.192 | 6.597 | 3.327 | 1.838 | 434 | -200 | -131 | -58 | -55 | -51 | -53 | -52 | 29 | -5 |
| Staff expenses | -16.132 | -8.816 | -3.103 | -3.479 | -1 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5.940 | -2.219 | 224 | -1.641 | 435 | -201 | -131 | -58 | -55 | -51 | -53 | -52 | 29 | -5 |
| Depreciation & amort. | 226 | -55 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6.166 | -2.274 | 224 | -1.641 | 435 | -201 | -131 | -58 | -55 | -51 | -53 | -52 | 29 | -5 |
| Net financials | -799 | -409 | 977 | 2.520 | 247 | -167 | -801 | 123 | 72 | -295 | 666 | -229 | 81 | -171 |
| Profit before tax | -6.966 | -268 | 1.201 | 879 | 681 | -368 | -932 | 65 | 17 | -346 | 613 | -282 | 110 | -176 |
| Tax | -0 | 473 | -0 | 100 | 228 | 121 | -39 | -0 | -0 | -0 | 135 | -0 | -1 | -29 |
| Net profit | -6.966 | -3.156 | 1.201 | 779 | 453 | -489 | -892 | 65 | 17 | -346 | 478 | -282 | 112 | -147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.375 | 18.230 | 16.997 | 9.715 | 7.026 | 6.282 | 4.966 | 5.018 | 5.037 | 4.686 | 5.292 | 4.879 | 4.933 | 5.324 |
| Equity | 3.894 | 3.838 | 5.039 | 5.818 | 6.271 | 5.782 | 4.890 | 4.955 | 4.972 | 4.626 | 5.103 | 4.822 | 4.933 | 5.324 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 21.481 | 14.391 | 11.958 | 3.897 | 755 | 499 | 76 | 62 | 65 | 60 | 188 | 57 | 0 | 0 |
| Total debt | 21.481 | 14.391 | 11.958 | 3.897 | 755 | 499 | 76 | 62 | 65 | 60 | 188 | 57 | 0 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ON Audit | Audit | 2002 | — | — |
PH Management | Management | 2012 | — | — |
WD Management | Management | 2025 | — | — |
CN Management | Management | 2018 | — | — |
KP Management | Management | 2002 | — | — |
TL Management | Management | 2003 | — | — |
ER Management | Management | 2021 | — | — |
UH Management | Management | 1998 | — | — |
PF Audit | Audit | 1998 | — | — |
JB Management | Management | 1998 | — | — |
MM Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Nielsen | Audit | 0 companies |
| Per Hannover | Management | 0 companies |
| William Douglas Riedman | Management | 0 companies |
| Cyrus N. Pardiwala | Management | 0 companies |
| Kenny Per-Åke Palmberg | Management | 0 companies |
| Torsten Leif Moe | Management | 0 companies |
| Elaine Ruth Horton | Management | 0 companies |
| Ulf Høyen | Management | 0 companies |
| Peter Fredløv Hansen | Audit | 0 companies |
| Jørgen Byriel | Management | 0 companies |
| Mohammed Majid | Management | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Alf Torbjörn Kihlstedt | Chairman | 0 companies |
| Douglas George Swenson | Board of Directors | 0 companies |
| Vagn Thorup | Board of Directors | 0 companies |
| Neil Andrew Wilson | Chairman | 0 companies |
| Joachim Rotering | Chairman | 0 companies |
| Roman Kurt Friedrich | Board of Directors | 0 companies |
| Peter Bernard Mensing | Chairman | 0 companies |
| Per Ola Karlsson | Chairman | 0 companies |
| Niamh Dillon | Board of Directors | 0 companies |
| Kurt Skovlund | Board of Directors | 0 companies |
| Carl Erwin Henrik Östberg | Board of Directors | 0 companies |
| Michael Egede Budtz | Board of Directors | 0 companies |
| Peter John Liberoth | Chairman | 0 companies |