| Revenue | DKK -605K | +145% |
| EBITDA | DKK -697K | -212% |
| Net profit | DKK 372K | -29% |
| Total assets | DKK 32,1M | +2% |
| Equity | DKK 29,3M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -59 | -126 | 870 | -1.013 | -684 | -587 | -270 | -363 | -341 | 2.358 | -360 | -636 | -247 | -605 |
| Staff expenses | -0 | -0 | -568 | -550 | -541 | -585 | -603 | -363 | -0 | -20 | -3 | -5 | -0 | -93 |
| EBITDA | -59 | -126 | -44 | -1.563 | -1.226 | -1.314 | -873 | -726 | -422 | 2.338 | -767 | -641 | -224 | -697 |
| Depreciation & amort. | -140 | -140 | -108 | -72 | -176 | -12 | -5 | -5 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -199 | -266 | -151 | -1.634 | -1.402 | -1.325 | -878 | -731 | -426 | 2.338 | -767 | -641 | -224 | -697 |
| Net financials | 2.586 | 68 | -9.047 | 14.416 | -5.782 | 1.185 | 786 | -12.302 | -1.047 | -2.830 | 288 | 35.530 | 750 | 1.069 |
| Profit before tax | 2.388 | -198 | -9.198 | 12.782 | -7.184 | -140 | -92 | -13.033 | -1.474 | -492 | -479 | 34.889 | 526 | 372 |
| Tax | 817 | -179 | 181 | -142 | -262 | -90 | -398 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.571 | -18 | -9.378 | 12.924 | -6.922 | -50 | 306 | -13.033 | -1.474 | -492 | -479 | 34.889 | 526 | 372 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.629 | 44.543 | 34.466 | 55.121 | 28.158 | 28.807 | 34.539 | 14.650 | 13.032 | 10.334 | 14.592 | 33.522 | 31.479 | 32.136 |
| Equity | 19.625 | 19.507 | 10.128 | 27.015 | 19.538 | 19.436 | 19.689 | 8.252 | 6.723 | 6.175 | 5.638 | 31.777 | 29.903 | 29.275 |
| Long-term debt | 2.492 | 2.492 | 2.492 | 591 | 513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22.511 | 22.544 | 21.846 | 27.515 | 8.107 | 9.371 | 14.850 | 6.398 | 6.229 | 4.159 | 8.954 | 1.745 | 1.576 | 2.861 |
| Total debt | 25.003 | 25.036 | 24.338 | 28.106 | 8.620 | 9.371 | 14.850 | 6.398 | 6.229 | 4.159 | 8.954 | 1.745 | 1.576 | 2.861 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE | Audit | 1999 | — | — |
GN Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| John Eric Rath Petersen | Audit | 0 companies |
| Georg Nico Vilsen | Management | 0 companies |
| Dion Graterol | Board of Directors | 0 companies |
| Carl Christian Thorup | Board of Directors | 0 companies |
| Rikke Winther | Board of Directors | 0 companies |
| Niels Henrik Borum | Chairman | 0 companies |
| Jackie Bøllingtoft | Board of Directors | 0 companies |
| Jesper Hauschildt | Board of Directors | 0 companies |
| Søren Valentin | Chairman | 0 companies |
| Thomas Nicolai Sterlet Voll | Board of Directors | 0 companies |
| Thomas Bender-Lindahl Christensen | Board of Directors | 0 companies |