| Revenue | DKK 272K | -16% |
| EBITDA | DKK -80K | -3573% |
| Net profit | DKK -74K | -513% |
| Total assets | DKK 411K | -3% |
| Equity | DKK 232K | -24% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 192 | 193 | 258 | 323 | 272 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 25 | -41 | -80 | -2 | -80 |
| Depreciation & amort. | -8 | -8 | -8 | -8 | -8 |
| EBIT | 17 | -48 | -88 | -10 | -88 |
| Net financials | -1 | -1 | -1 | -5 | -7 |
| Profit before tax | 16 | -50 | -90 | -15 | -95 |
| Tax | 5 | -12 | -19 | -3 | -21 |
| Net profit | 11 | -37 | -70 | -12 | -74 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 539 | 465 | 433 | 422 | 411 |
| Equity | 426 | 388 | 318 | 306 | 232 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 63 | 40 | 97 | 101 | 178 |
| Total debt | 63 | 40 | 97 | 101 | 178 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
MS Management | Management | 2026 |
SA Management | Management | 2023 |
SA Management | Management | 2023 |
JA Management | Management | 2023 |
| Former (3) | ||
BP Audit | Audit | 2001 – 2005 |
TR Management | Management | 2023 – 2026 |
SU | Audit | 1984 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2023 | |
| Former (7) | ||
| Board of Directors | 1998 – 2003 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 1995 – 1997 | |
| Board of Directors | 1984 – 1988 | |
| Board of Directors | 1984 – 1995 | |
| Board of Directors | 1984 – 2017 | |
| Board of Directors | 1984 – 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Individual | 15–19.99% | 15–19.99% | 2008 | |
| Individual | 15–19.99% | 15–19.99% | 2008 | |
| Company | 90–99.99% | 90% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Paulsen | Audit | 0 companies |
| Mohammad Shabaz Shafique | Management | 0 companies |
| Thamina Rauf | Management | 0 companies |
| Søren Andersen | Management | 0 companies |
| Søren Andersen | Management | 0 companies |
| Johannes Andersen | Management | 0 companies |
| Stig Ulrik Bolten Jagd | Audit | 0 companies |
| Hjørdis Nissen Jørgensen | Board of Directors | 0 companies |
| Niels Verner Nielsen | Board of Directors | 0 companies |
| Carsten Lang-Jensen | Chairman | 0 companies |
| Helle Vadstrøm | Board of Directors | 0 companies |
| Jan Fabricius-Kristensen | Board of Directors | 0 companies |
| Martin Wright Berman | Board of Directors | 0 companies |
| Mohammad Shafique | Board of Directors | 0 companies |
| Otto Riis | Board of Directors | 0 companies |