| Revenue | DKK -229K | -65% |
| EBITDA | DKK -229K | +65% |
| Net profit | DKK 53K | +118% |
| Total assets | DKK 2,6M | +13% |
| Equity | DKK -705K | +7% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 | -27 | 37 | 81 | 3 | 0 | 2 | 0 | -30 | -112 | -256 | -61 | -661 | -229 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 15 | -27 | -74 | 26 | -51 | -83 | -77 | -93 | -30 | -112 | -256 | -61 | -661 | -229 |
| Depreciation & amort. | 11 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -25 | -25 | -25 | -17 | -0 |
| EBIT | 4 | -38 | -74 | 26 | -51 | -83 | -77 | -93 | -66 | -138 | -282 | -86 | -678 | -229 |
| Net financials | -0 | -8 | -9 | -10 | -7 | -4 | -13 | -9 | -5 | -5 | 2.060 | -304 | 393 | 287 |
| Profit before tax | 4 | -46 | -83 | 17 | -58 | -87 | -90 | -103 | -71 | -143 | 1.779 | -390 | -285 | 58 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5 | 5 |
| Net profit | 4 | -46 | -83 | 17 | -58 | -87 | -90 | -103 | -71 | -143 | 1.779 | -390 | -290 | 53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 282 | 270 | 287 | 290 | 264 | 270 | 206 | 146 | 83 | 160 | 2.314 | 1.915 | 2.261 | 2.551 |
| Equity | -1.193 | -1.239 | -1.321 | -1.305 | -1.363 | -1.450 | -1.540 | -1.643 | -1.714 | -1.857 | -78 | -468 | -758 | -705 |
| Long-term debt | 1.400 | 1.400 | 1.400 | 1.400 | 1.400 | 1.400 | 1.400 | 1.400 | 1.400 | 1.400 | 1.400 | 1.400 | 1.400 | 1.400 |
| Short-term debt | 75 | 109 | 209 | 194 | 228 | 320 | 346 | 389 | 397 | 617 | 992 | 983 | 1.619 | 1.856 |
| Total debt | 1.475 | 1.509 | 1.609 | 1.594 | 1.628 | 1.720 | 1.746 | 1.789 | 1.797 | 2.017 | 2.392 | 2.383 | 3.019 | 3.256 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC | Audit | 2000 | — | — |
SA Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Carsten Schmidt | Audit | 0 companies |
| Søren Albert Stokkebye Christiansen | Management | 0 companies |
| Hans Åke Henriksson | Board of Directors | 0 companies |
| Mette Frederiksen | Board of Directors | 0 companies |
| Jens Nielsen Christiansen | Chairman | 0 companies |
| Niels Bahner | Board of Directors | 0 companies |
| Niels Christian Christiansen | Chairman | 0 companies |