| Revenue | DKK -5K | — |
| EBITDA | DKK -5K | +21% |
| Net profit | DKK -14K | -201% |
| Total assets | DKK 167K | -8% |
| Equity | DKK 167K | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | -3 | -5 | -10 | -5 | -6 | -6 | -6 | -2 | 0 | 0 | 0 | 0 | -5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | -3 | -5 | -10 | -5 | -6 | -6 | -6 | -2 | -1 | -5 | -8 | -7 | -5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | -3 | -5 | -10 | -5 | -6 | -6 | -6 | -2 | -1 | -5 | -8 | -7 | -5 |
| Net financials | -9 | 61 | 25 | 8 | 16 | -1 | -11 | -1 | 16 | -8 | 28 | -38 | 21 | -9 |
| Profit before tax | -12 | 58 | 20 | -2 | 11 | -7 | -17 | -7 | 14 | -9 | 23 | -46 | 14 | -14 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -12 | 58 | 20 | -2 | 11 | -7 | -17 | -7 | 14 | -9 | 23 | -46 | 14 | -14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 131 | 195 | 209 | 207 | 219 | 212 | 193 | 186 | 200 | 191 | 214 | 168 | 182 | 167 |
| Equity | 131 | 189 | 209 | 207 | 218 | 211 | 193 | 186 | 200 | 191 | 214 | 168 | 182 | 167 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 6 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total debt | 0 | 6 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Founder | Founder | 1999 | — | — |
MP Founder | Founder | 1999 | — | — |
JL Founder | Founder | 1999 | — | — |
MD Founder | Founder | 1999 | — | — |
EJ Founder | Founder | 1999 | — | — |
KK Audit | Audit | 1999 | — | — |
KL Founder | Founder | 1999 | — | — |
JH Founder | Founder | 1999 | — | — |
ME Founder | Founder | 1999 | — | — |
LP Founder | Founder | 1999 | — | — |
RE Founder | Founder | 1999 | — | — |
GR Founder | Founder | 1999 | — | — |
TV Management | Management | 2006 | — | — |
JL Deputy | Deputy | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S.J.J. INVEST SILKEBORG ApS | Company | 10.0% | 10.0% | 2014 |
| Individual | 10.0% | 10.0% | 2020 | |
| Individual | 10.0% | 10.0% | 2014 | |
ARASMUS INVEST ApS | Company | 10.0% | 10.0% | 2014 |
VEILTAIL INVEST ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2019 | |
STENTOFT ApS | Company | 5.0% | 5.0% | 2021 |
PROJEKT & ENERGI ApS RÅDGIVENDE INGENIØRFIRMA | Company | 5.0% | 5.0% | 2014 |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 | |
NØRKJÆR LARSEN HOLDING ApS | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Emil Seiersen | Founder | 0 companies |
| Morten Pilegaard Hansen | Founder | 0 companies |
| Jens Laurids Vendelbo | Founder | 0 companies |
| Morten Dige Have | Founder | 0 companies |
| Erik Juhl Madsen | Founder | 0 companies |
| Klaus Kjærgaard | Audit | 0 companies |
| Kim Larsen | Founder | 0 companies |
| Jørgen Høy Christensen | Founder | 0 companies |
| Mikkel Elsøe | Founder | 0 companies |
| Lars Peter Johansen | Founder | 0 companies |
| Rasmus Elsøe | Founder | 0 companies |
| Gert Rahbek Udengaard | Founder | 0 companies |
| Torben Vestergaard Rasmussen | Management | 0 companies |
| Jesper Lund | Deputy | 0 companies |
| Steffen Gruhn | Board of Directors | 0 companies |