| Revenue | DKK -3K | -73% |
| EBITDA | DKK -3K | +73% |
| Net profit | DKK -4K | +58% |
| Total assets | DKK 484K | -3% |
| Equity | DKK 482K | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 317 | 148 | 65 | 12 | 51 | 41 | -13 | -5 | -39 | -11 | -11 | -11 | -3 |
| Staff expenses | -92 | -132 | -219 | -160 | -62 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 225 | 16 | -154 | -148 | -11 | 99 | -11 | -5 | -39 | -11 | -11 | -11 | -3 |
| Depreciation & amort. | -0 | 2 | 59 | 59 | 59 | -59 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 225 | 13 | -214 | -207 | -71 | 39 | -11 | -5 | -39 | -11 | -11 | -11 | -3 |
| Net financials | -186 | -358 | -84 | -100 | -38 | -16 | 21 | 18 | 19 | 0 | 1 | 0 | -0 |
| Profit before tax | 157 | 105 | -297 | -307 | -108 | 23 | 11 | 13 | -19 | -11 | -10 | -11 | -3 |
| Tax | 39 | 27 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 |
| Net profit | 117 | 78 | -284 | -307 | -108 | 23 | 11 | 13 | -19 | -11 | -10 | -11 | -4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.039 | 2.333 | 1.732 | 1.662 | 1.439 | 587 | 563 | 594 | 1.744 | 580 | 499 | 500 | 484 |
| Equity | 1.111 | 1.189 | 906 | 599 | 491 | 514 | 524 | 538 | 518 | 507 | 497 | 487 | 482 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.928 | 1.130 | 826 | 1.063 | 949 | 73 | 39 | 57 | 1.226 | 73 | 2 | 13 | 2 |
| Total debt | 2.928 | 1.130 | 826 | 1.063 | 949 | 73 | 39 | 57 | 1.226 | 73 | 2 | 13 | 2 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1998 | — | — |
FN Management | Management | 2020 | — | — |
CE | Audit | 1998 | — | — |
AØ Management | Management | 2000 | — | — |
TF Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEMMING PEDERSEN CONSULT ApS | Company | 50.0% | 50.0% | 2020 |
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Flemming Nymann Pedersen | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Aage Øllgaard Færgemann | Management | 0 companies |
| Thomas Fouchard Sylvest | Management | 0 companies |
| Lars Ulrich Pedersen | Board of Directors | 0 companies |
| Charlotte Graae | Board of Directors | 0 companies |
| Bent Thomas Helvig Ludvigsen | Board of Directors | 0 companies |