| Revenue | — | — |
| EBITDA | DKK -38K | -22% |
| Net profit | DKK 394K | +173% |
| Total assets | DKK 37,6M | +22% |
| Equity | DKK 16M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 | -198 | — | — | 333 | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -25 | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 24 | -198 | -93 | -227 | 308 | -315 | -218 | -152 | -42 | -29 | -29 | -30 | -31 | -38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 24 | -198 | -93 | -227 | 308 | -315 | -218 | -152 | -42 | -29 | -29 | -30 | -31 | -38 |
| Net financials | 497 | 1.208 | -9 | -214 | -269 | -280 | -667 | -903 | 623 | 2.348 | 33 | -158 | 175 | 432 |
| Profit before tax | 520 | 1.010 | -102 | -441 | -418 | -595 | -885 | -1.055 | 581 | 2.319 | 4 | -188 | 144 | 394 |
| Tax | -0 | -268 | -2 | -324 | -201 | -10 | -24 | -17 | -1 | -86 | -69 | -0 | -0 | -0 |
| Net profit | 520 | 1.278 | -100 | -117 | -217 | -585 | -861 | -1.038 | 582 | 2.405 | 73 | -188 | 144 | 394 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.164 | 23.436 | 28.265 | 28.788 | 29.097 | 28.877 | 28.389 | 27.931 | 28.826 | 30.237 | 30.524 | 30.371 | 30.803 | 37.552 |
| Equity | 23.491 | 10.748 | 15.236 | 15.119 | 15.253 | 14.668 | 13.807 | 12.769 | 13.351 | 15.756 | 15.829 | 15.445 | 15.589 | 15.983 |
| Long-term debt | 11.472 | 11.996 | 12.635 | 13.089 | 13.314 | 5.669 | 5.850 | 14.156 | 14.453 | 13.762 | 13.864 | 14.080 | 14.471 | 20.831 |
| Short-term debt | 201 | 692 | 394 | 580 | 531 | 8.540 | 8.731 | 1.006 | 1.022 | 718 | 831 | 846 | 743 | 738 |
| Total debt | 11.673 | 12.688 | 13.028 | 13.669 | 13.845 | 14.209 | 14.582 | 15.162 | 15.475 | 14.480 | 14.695 | 14.926 | 15.214 | 21.568 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UF Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
CW Audit | Audit | 2004 | — | — |
KM Management | Management | 2001 | — | — |
AG Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 | |
| Individual | 50.0% | 50.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Finnemann | Chief Executive Officer | 0 companies |
| Aldo Michael Noes Petersen | Chief Executive Officer | 0 companies |
| Claus Winkel | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Arne Gillin | Management | 0 companies |
| Niels Thestrup | Chairman | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |