| Revenue | DKK -65K | +542% |
| EBITDA | DKK -65K | -542% |
| Net profit | DKK -62K | -306% |
| Total assets | DKK 632K | -5% |
| Equity | DKK -72K | -642% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -236 | -42 | 204 | -29 | 344 | 73 | -220 | 152 | -509 | -303 | -9 | -10 | -65 |
| Staff expenses | -132 | -39 | -28 | -0 | -0 | -0 | -0 | -0 | -0 | -50 | -0 | -0 | -0 |
| EBITDA | -368 | -81 | 128 | -29 | 344 | 73 | -220 | 152 | -509 | -353 | -9 | -10 | -65 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -368 | -81 | 128 | -29 | 344 | 73 | -220 | 152 | -509 | -353 | -9 | -10 | -65 |
| Net financials | 84 | -778 | 922 | 424 | -695 | -572 | -201 | -279 | -198 | -2 | -9 | -5 | 2 |
| Profit before tax | -284 | -859 | 1.050 | 395 | -351 | -499 | -422 | -127 | -707 | -356 | -17 | -15 | -62 |
| Tax | -102 | 106 | -108 | 108 | -51 | 19 | -40 | 47 | 25 | -0 | -0 | -0 | -0 |
| Net profit | -182 | -965 | 1.158 | 287 | -300 | -518 | -381 | -174 | -733 | -356 | -17 | -15 | -62 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.807 | 2.897 | 3.222 | 3.314 | 2.892 | 2.752 | 2.512 | 2.144 | 862 | 667 | 542 | 663 | 632 |
| Equity | 2.004 | 1.039 | 2.196 | 2.484 | 2.184 | 1.666 | 1.285 | 1.111 | 378 | 23 | 6 | -10 | -72 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 0 | 0 | 0 |
| Short-term debt | 2.803 | 1.858 | 1.025 | 830 | 708 | 1.086 | 900 | 679 | 103 | 158 | 105 | 209 | 209 |
| Total debt | 2.803 | 1.858 | 1.025 | 830 | 708 | 1.086 | 900 | 679 | 103 | 232 | 105 | 209 | 209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA Management | Management | 2003 | — | — |
PI Management | Management | 2013 | — | — |
MA Management | Management | 1999 | — | — |
JS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UDVIKLING & INVESTERING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Alsing | Management | 0 companies |
| Per Ib Agger-Nielsen | Management | 0 companies |
| Michael Alstrøm | Management | 0 companies |
| Jørgen Skjødt | Management | 0 companies |
| Carsten Gerner | Board of Directors | 0 companies |
| Peter Bisgaard | Chairman | 0 companies |
| Gunnar Weber | Chairman | 0 companies |
| Martin Traborg Bruun | Board of Directors | 0 companies |
| Kirsten Mølbæk Gram | Board of Directors | 0 companies |
| Alexander Gram Skjødt | Chairman | 0 companies |
| Christian Alsing | Board of Directors | 0 companies |
| Anne-Sophie Skjødt Villumsen | Board of Directors | 0 companies |
| Jens Nyrup | Board of Directors | 0 companies |