| Revenue | DKK 0 | — |
| EBITDA | DKK -7K | -22% |
| Net profit | DKK 43K | -59% |
| Total assets | DKK 90K | -44% |
| Equity | DKK 83K | -43% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -8 | -8 | -8 | -7 | -6 | -7 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -8 | -8 | -8 | -7 | -6 | -7 |
| Net financials | -57 | -28 | 28 | 56 | 124 | 4 | 5 | 6 | 61 | 69 | 45 | 26 | 142 | 63 |
| Profit before tax | -61 | -31 | 24 | 52 | 120 | 0 | 1 | 3 | 53 | 61 | 37 | 19 | 136 | 56 |
| Tax | 1 | -0 | -0 | -3 | 29 | 2 | 1 | 1 | 12 | 13 | 9 | 4 | 30 | 12 |
| Net profit | -62 | -31 | 24 | 54 | 91 | -1 | -0 | 2 | 41 | 48 | 29 | 14 | 106 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 113 | 82 | 140 | 114 | 231 | 129 | 128 | 133 | 97 | 105 | 80 | 61 | 162 | 90 |
| Equity | 63 | 32 | 56 | 110 | 202 | 124 | 123 | 125 | 81 | 88 | 69 | 54 | 146 | 83 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 49 | 50 | 59 | 4 | 29 | 4 | 4 | 8 | 15 | 17 | 10 | 6 | 15 | 7 |
| Total debt | 49 | 50 | 59 | 4 | 29 | 4 | 4 | 8 | 15 | 17 | 10 | 6 | 15 | 7 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2001 | — | — |
CE | Audit | 2001 | — | — |
DW Management | Management | 2001 | — | — |
KK Management | Management | 2004 | — | — |
ML Management | Management | 2010 | — | — |
MK Management | Management | 2001 | — | — |
FL Management | Management | 2001 | — | — |
FD Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FL. DAHL PEDERSEN HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
Schlott Holding ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Dorthe Withen Philipsen | Management | 0 companies |
| Kim Kjærgaard | Management | 0 companies |
| Morten Lassen Janum | Management | 0 companies |
| Michael Kyhnel | Management | 0 companies |
| Finn Landgreen-Petersen | Management | 0 companies |
| Flemming Dahl Pedersen | Management | 0 companies |
| Sune Schlott | Chairman | 0 companies |