| Revenue | DKK -145K | -155% |
| EBITDA | DKK -459K | -392% |
| Net profit | DKK -1,6M | -115% |
| Total assets | DKK 12,8M | -13% |
| Equity | DKK 12M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -1 | 17 | -25 | 40 | -49 | 9 | -33 | 26 | 241 | 64 | 264 | -145 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -105 | -314 |
| EBITDA | -7 | -1 | -183 | 3.733 | 6 | -125 | 1 | -33 | 26 | 241 | -30 | 157 | -459 |
| Depreciation & amort. | 28 | 30 | -436 | -16 | -16 | -16 | -16 | -0 | -16 | -16 | -16 | -0 | -0 |
| EBIT | -35 | -31 | -619 | 3.717 | -10 | -142 | -15 | -33 | 10 | 225 | -46 | 157 | -459 |
| Net financials | -41.518 | 22.349 | 1.092 | 2.158 | 7.840 | -1.088 | 1.276 | -517 | -1.280 | -621 | -506 | 10.759 | -1.007 |
| Profit before tax | — | 22.317 | 473 | 5.875 | 7.830 | -1.230 | 1.261 | -550 | -1.270 | -395 | -552 | 10.902 | -1.593 |
| Tax | 161 | 543 | -0 | -0 | -0 | 14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -41.714 | 21.775 | 473 | 5.875 | 7.830 | -1.244 | 1.261 | -550 | -1.270 | -395 | -552 | 10.902 | -1.593 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.734 | 4.457 | 4.277 | 10.213 | 7.224 | 5.746 | 6.890 | 6.249 | 4.833 | 4.392 | 4.563 | 14.768 | 12.832 |
| Equity | — | -1.768 | -1.295 | 6.993 | 5.532 | 4.188 | 5.449 | 4.899 | 3.629 | 3.234 | 2.682 | 13.584 | 11.991 |
| Long-term debt | 20.546 | 2.296 | 1.148 | 2.586 | 1.499 | 1.382 | 1.265 | 1.162 | 1.127 | 1.093 | 1.058 | 0 | 0 |
| Short-term debt | 9.878 | 5.077 | 4.424 | 633 | 193 | 176 | 176 | 188 | 76 | 64 | 824 | 1.184 | 841 |
| Total debt | 30.424 | 6.225 | 5.572 | 3.219 | 1.692 | 1.558 | 1.441 | 1.350 | 1.204 | 1.158 | 1.881 | 1.184 | 841 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2000 | — | — |
UP Management | Management | 2025 | — | — |
PA Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Yelva Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Stolling | Management | 0 companies |
| Ulla Pagh Stolling | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Stig Holmegaard Thygesen | Board of Directors | 0 companies |
| Morten Larsen | Chairman | 0 companies |