| Revenue | DKK -9K | — |
| EBITDA | DKK -9K | -26% |
| Net profit | DKK 422K | +20% |
| Total assets | DKK 2M | +3% |
| Equity | DKK 982K | +75% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | -3 | -4 | -4 | -5 | — | — | — | — | — | — | — | — | -9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | -3 | -4 | -4 | -2.238 | -5 | -140 | -31 | 113 | -7 | -6 | -7 | -7 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | -3 | -4 | -4 | -2.238 | -5 | -140 | -31 | 113 | -7 | -6 | -7 | -7 | -9 |
| Net financials | 120 | 202 | 203 | -2.177 | 51 | -1.508 | 1.197 | 1.116 | -301 | 24 | -226 | 9 | 358 | 433 |
| Profit before tax | 117 | 199 | 199 | -2.180 | -2.187 | -1.513 | 1.057 | 1.085 | -180 | 29 | -232 | 2 | 351 | 423 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 |
| Net profit | 117 | 199 | 199 | -2.180 | -2.187 | -1.513 | 1.057 | 1.085 | -180 | 29 | -232 | 2 | 351 | 422 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.037 | 3.679 | 1.577 | 742 | 8 | 0 | 1.286 | 2.125 | 1.882 | 1.782 | 1.501 | 1.554 | 1.959 | 2.027 |
| Equity | -236 | -37 | 162 | -2.018 | -2.872 | -1.551 | -494 | 591 | 411 | 440 | 208 | 209 | 560 | 982 |
| Long-term debt | 1.946 | 2.342 | 0 | 0 | 119 | 1.427 | 1.656 | 1.410 | 1.466 | 1.338 | 1.287 | 1.339 | 1.392 | 1.038 |
| Short-term debt | 1.327 | 1.373 | 1.415 | 2.760 | 2.760 | 124 | 124 | 124 | 5 | 5 | 6 | 6 | 6 | 6 |
| Total debt | 3.273 | 3.716 | 1.415 | 2.760 | 2.879 | 1.551 | 1.780 | 1.534 | 1.471 | 1.343 | 1.293 | 1.344 | 1.398 | 1.045 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 1998 | — | — |
SD Audit | Audit | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Steen Drewsen | Audit | 0 companies |
| Torben Brabrand | Board of Directors | 0 companies |
| Klaus Kaagaard | Board of Directors | 0 companies |
| Birgitte Dannesøe | Board of Directors | 0 companies |
| Denis Jørgen Flemming Holmark | Board of Directors | 0 companies |
| Lars Gunner | Board of Directors | 0 companies |
| Henrik Rahr Egense | Board of Directors | 0 companies |