| Revenue | DKK 97K | -61% |
| EBITDA | DKK -218K | -267% |
| Net profit | DKK -668K | -21% |
| Total assets | DKK 6,8M | -15% |
| Equity | DKK 6,3M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -66 | -21 | -49 | -4 | 1.690 | -165 | 71 | 176 | -42 | 81 | 195 | 251 | 246 | 97 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -124 | -65 | -19 | -0 | -0 | -525 | -0 | -305 | -315 |
| EBITDA | -66 | -21 | -49 | -4 | 1.690 | -289 | 6 | 156 | -42 | 81 | -330 | 251 | -59 | -218 |
| Depreciation & amort. | -37 | -37 | -155 | -169 | -165 | -173 | -173 | -150 | -210 | -130 | -135 | -146 | -171 | -177 |
| EBIT | -103 | -58 | -204 | -173 | 1.525 | -462 | -167 | 6 | -252 | -49 | -465 | 105 | -230 | -395 |
| Net financials | -2.089 | 147 | -2 | -1.656 | -382 | -923 | 477 | 543 | 998 | 412 | 2.187 | -289 | -212 | -273 |
| Profit before tax | -2.192 | 151 | -206 | -1.829 | 1.143 | -1.411 | 229 | 549 | 746 | 363 | 1.722 | -184 | -442 | -668 |
| Tax | 86 | 31 | 3 | -92 | -50 | -99 | -25 | 128 | -50 | 168 | -82 | 40 | 108 | -0 |
| Net profit | -2.278 | 120 | -209 | -1.737 | 1.193 | -1.312 | 255 | 421 | 796 | 194 | 1.804 | -224 | -550 | -668 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.782 | 13.438 | 9.016 | 7.168 | 8.254 | 7.459 | 7.690 | 7.867 | 8.581 | 8.405 | 10.695 | 9.745 | 8.053 | 6.811 |
| Equity | 9.162 | 9.185 | 8.878 | 7.039 | 8.232 | 6.670 | 6.819 | 7.132 | 7.817 | 7.899 | 9.588 | 9.246 | 7.696 | 6.328 |
| Long-term debt | 0 | 3.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126 | 207 | 222 | 0 | 0 |
| Short-term debt | 517 | 506 | 138 | 129 | 23 | 789 | 871 | 735 | 764 | 381 | 900 | 276 | 357 | 473 |
| Total debt | 517 | 4.253 | 138 | 129 | 23 | 789 | 871 | 735 | 764 | 507 | 1.107 | 498 | 357 | 473 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DC Management | Management | 1998 | — | — |
LS Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| David Charles Popik | Management | 0 companies |
| Leif Staal | Management | 0 companies |
| Claus Nielsen Lyckhage | Chairman | 0 companies |
| Rasmus Nielsen | Board of Directors | 0 companies |
| Martin Højfeldt Nielsen | Board of Directors | 0 companies |
| Jonna Nielsen | Chairman | 0 companies |