| Revenue | DKK 64K | -23% |
| EBITDA | DKK -24K | -259% |
| Net profit | DKK 4,8M | -38% |
| Total assets | DKK 49,5M | +13% |
| Equity | DKK 37,3M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 77 | 56 | 59 | 56 | 65 | 64 | 51 | 67 | -69 | 49 | 36 | 83 | 64 |
| Staff expenses | -0 | -20 | -0 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 77 | 36 | 59 | 6 | 65 | 64 | 51 | 67 | -69 | 49 | -75 | 15 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 77 | 36 | 59 | 6 | 65 | 64 | 51 | 67 | -69 | 49 | -75 | 15 | -24 |
| Net financials | 5 | 127 | -6 | 1.492 | 476 | 975 | 591 | 8.340 | -2.046 | 521 | 1.226 | 7.783 | 4.743 |
| Profit before tax | 83 | 163 | 53 | 1.498 | 541 | 1.039 | 643 | 8.408 | -2.115 | 570 | 1.151 | 7.798 | 4.719 |
| Tax | 21 | -1 | 14 | -0 | 9 | -0 | -0 | -14 | -0 | -0 | -0 | -0 | -97 |
| Net profit | 62 | 164 | 39 | 1.498 | 533 | 1.039 | 643 | 8.421 | -2.115 | 570 | 1.151 | 7.798 | 4.816 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 602 | 831 | 1.255 | 3.494 | 5.648 | 6.218 | 9.214 | 17.681 | 17.886 | 19.241 | 20.022 | 44.039 | 49.546 |
| Equity | 143 | 310 | 185 | 1.682 | 2.215 | 3.202 | 5.675 | 14.042 | 11.871 | 12.385 | 13.479 | 32.517 | 37.271 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 459 | 521 | 1.071 | 1.812 | 3.432 | 3.015 | 3.540 | 3.639 | 6.015 | 6.105 | 6.543 | 11.522 | 12.275 |
| Total debt | 459 | 521 | 1.071 | 1.812 | 3.432 | 3.015 | 3.540 | 3.639 | 6.015 | 6.105 | 6.543 | 11.522 | 12.275 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Management | Management | 2012 | — | — |
MP Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
PV Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Nors | Management | 0 companies |
| Michael Pedersen | Chief Executive Officer | 0 companies |
| Per Vangkilde | Chief Executive Officer | 0 companies |
| Claus Jesper Jeppesen | Board of Directors | 0 companies |
| Mogens Kühn Pedersen | Board of Directors | 0 companies |
| Svend Aage Dreist Hansen | Chairman | 0 companies |
| Jack Steen Ove Gustafsson | Board of Directors | 0 companies |
| Jan Adolfsen | Board of Directors | 0 companies |
| Svend Emil Nielsen | Chairman | 0 companies |