| Revenue | — | — |
| EBITDA | DKK 401K | -37% |
| Net profit | DKK 395K | -52% |
| Total assets | DKK 2,2M | -1% |
| Equity | DKK 1,6M | +21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -15 | -15 | -15 | -16 | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -15 | -15 | -15 | -16 | -4.227 | -3.752 | -663 | -3.267 | -3.558 | 244 | 636 | 401 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -15 | -15 | -15 | -16 | -4.227 | -3.752 | -663 | -3.267 | -3.558 | 244 | 636 | 401 |
| Net financials | 5.121 | 2.266 | -2.388 | -274 | -658 | -4.374 | -3.856 | -670 | -3.286 | -4.989 | 241 | 752 | 458 |
| Profit before tax | 5.107 | 2.250 | -2.403 | -288 | -674 | -4.390 | -3.875 | -688 | -3.303 | -5.007 | 219 | 722 | 435 |
| Tax | 16 | 18 | 11 | 4 | -28 | -39 | -144 | -0 | -0 | -0 | 106 | -105 | 40 |
| Net profit | 5.091 | 2.233 | -2.414 | -293 | -646 | -4.350 | -3.732 | -688 | -3.303 | -5.007 | 114 | 828 | 395 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.910 | 22.941 | 20.064 | 23.074 | 21.689 | 17.511 | 17.219 | 9.814 | 6.087 | 1.084 | 1.363 | 2.258 | 2.225 |
| Equity | 21.958 | 22.691 | 19.779 | 18.510 | 17.617 | 13.267 | 9.435 | 8.648 | 5.344 | 337 | 451 | 1.278 | 1.551 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.952 | 250 | 285 | 4.564 | 4.071 | 4.244 | 7.662 | 1.075 | 624 | 624 | 785 | 940 | 657 |
| Total debt | 1.952 | 250 | 285 | 4.564 | 4.071 | 4.244 | 7.662 | 1.075 | 624 | 624 | 785 | 940 | 657 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Nicky Thybo | Board of Directors | 0 companies |
| Per Buchwald | Board of Directors | 0 companies |
| Frank Thybo | Chairman | 0 companies |
| Michael Prasanjit Baruah | Board of Directors | 0 companies |
| Jan Frisenette | Board of Directors | 0 companies |
| Torbjørn Willy Jørgensen | Board of Directors | 0 companies |
| Tanja Thybo | Board of Directors | 0 companies |