| Revenue | DKK 19K | -49% |
| EBITDA | DKK 19K | -49% |
| Net profit | DKK -1,4M | -1307% |
| Total assets | DKK 12,7M | -14% |
| Equity | DKK 6,5M | -18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 50 | -77 | -31 | 8 | 52 | 26 | 8 | 3 | -56 | -2 | 40 | 38 | 19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 38 | -89 | -43 | 8 | 52 | 26 | 8 | 3 | -56 | -2 | 40 | 38 | 19 |
| Depreciation & amort. | -0 | -0 | -0 | -12 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 |
| EBIT | 38 | -89 | -43 | -4 | 31 | 5 | -12 | -18 | -76 | -22 | 19 | 17 | -1 |
| Net financials | 911 | 367 | -127 | 259 | 1.748 | 1.833 | 799 | 1.333 | 2.259 | -524 | -185 | 91 | -1.392 |
| Profit before tax | 949 | 278 | -171 | 255 | 1.779 | 1.838 | 787 | 1.315 | 2.183 | -546 | -166 | 108 | -1.393 |
| Tax | 27 | 16 | 30 | 21 | 41 | 41 | 2 | -10 | -18 | -13 | -9 | -8 | 14 |
| Net profit | 922 | 262 | -201 | 233 | 1.738 | 1.796 | 785 | 1.325 | 2.201 | -533 | -157 | 117 | -1.406 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.076 | 9.767 | 9.124 | 8.746 | 10.118 | 11.174 | 12.417 | 14.811 | 16.454 | 15.638 | 14.324 | 14.821 | 12.736 |
| Equity | — | 7.854 | 7.052 | 6.686 | 7.824 | 8.820 | 8.805 | 9.330 | 10.729 | 9.194 | 7.793 | 7.909 | 6.503 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 |
| Short-term debt | 1.907 | 1.913 | 1.800 | 1.993 | 2.062 | 2.344 | 3.612 | 5.481 | 5.725 | 6.444 | 6.505 | 6.912 | 6.233 |
| Total debt | 1.907 | 1.913 | 2.071 | 1.993 | 2.062 | 2.344 | 3.612 | 5.481 | 5.725 | 6.444 | 6.531 | 6.912 | 6.233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Audit | Audit | 1998 | — | — |
PE Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Vinther | Audit | 0 companies |
| Preben Elmsted | Management | 0 companies |
| Paul Bjerring | Chairman | 0 companies |
| Lene Grønhøj Nielsen | Chairman | 0 companies |
| Betina Sørensen | Board of Directors | 0 companies |
| Carsten Rose Færge | Chairman | 0 companies |
| Kai Bech Andersen | Chairman | 0 companies |