| Revenue | DKK 86K | -109% |
| EBITDA | DKK -1,8M | +28% |
| Net profit | DKK -1,4M | +27% |
| Total assets | DKK 6,7M | -36% |
| Equity | DKK 5,9M | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -41 | -71 | 62 | -478 | -6.730 | -2.279 | -1.518 | -881 | -711 | -1.348 | -6.663 | -952 | 86 |
| Staff expenses | -9 | -0 | -0 | -0 | -0 | -0 | -1.044 | -856 | -706 | -650 | -669 | -1.598 | -1.553 | -1.880 |
| EBITDA | 0 | -41 | -71 | 62 | -478 | -6.730 | -3.323 | -2.374 | -1.587 | -1.361 | -2.017 | -8.261 | -2.505 | -1.794 |
| Depreciation & amort. | 122 | 198 | -253 | -367 | -216 | -55 | -1.530 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -122 | -239 | -324 | -305 | -694 | -6.785 | -4.853 | -2.374 | -1.587 | -1.361 | -2.017 | -8.261 | -2.505 | -1.794 |
| Net financials | -61.983 | -404 | -6 | 0 | -6 | -2 | 0 | -34 | -18 | -52 | -43 | 160 | 125 | 46 |
| Profit before tax | -62.105 | -643 | -330 | -305 | -700 | -6.787 | -4.853 | -2.408 | -1.605 | -1.413 | -2.060 | -8.101 | -2.380 | -1.748 |
| Tax | 546 | -686 | -107 | -1.938 | -154 | -1.492 | -1.067 | -530 | -350 | -311 | -453 | -1.782 | -524 | -384 |
| Net profit | -62.651 | 43 | -223 | 1.633 | -546 | -5.295 | -3.786 | -1.878 | -1.255 | -1.102 | -1.607 | -6.319 | -1.856 | -1.364 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.418 | 32.935 | 32.210 | 33.846 | 13.804 | 10.191 | 16.944 | 16.539 | 13.498 | 17.625 | 16.482 | 13.643 | 10.432 | 6.702 |
| Equity | 32.353 | 32.396 | 32.173 | 33.806 | 13.374 | 8.079 | 16.293 | 14.415 | 13.160 | 17.060 | 15.453 | 9.134 | 7.278 | 5.914 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 65 | 539 | 37 | 40 | 430 | 2.112 | 651 | 2.124 | 338 | 565 | 1.029 | 1.262 | 633 | 788 |
| Total debt | 65 | 539 | 37 | 40 | 430 | 2.112 | 651 | 2.124 | 338 | 565 | 1.029 | 1.262 | 633 | 788 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SÅ Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
VJ Management | Management | 2001 | — | — |
TK Management | Management | 2009 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
LT Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BITTEN OG MADS CLAUSENS FOND | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Åge Madsen | Chief Executive Officer | 0 companies |
| Villy Juul Rasmussen | Management | 0 companies |
| Torben Kylling Petersen | Management | 0 companies |
| Anette Merete Nøhr Clausen | Chief Executive Officer | 0 companies |
| Pia Bech Mathiesen | Chief Executive Officer | 0 companies |
| Michael Sølvsten | Chief Executive Officer | 0 companies |
| Lars Tveen | Management | 0 companies |
| Gitte Tveen Rindalsholt | Board of Directors | 0 companies |
| Peter Johan Mads Clausen | Chairman | 0 companies |
| Niels Bjørn Christiansen | Board of Directors | 0 companies |
| Dr. Carlos Nicolaus Petri | Board of Directors | 0 companies |
| Jens Martin Skibsted | Board of Directors | 0 companies |
| Ellen Charlotte Salvesen Sahl-Madsen | Chairman | 0 companies |
| Erik Maria Arthur Prosper Jacquemyn | Board of Directors | 0 companies |
| Niels Bjerregaard | Board of Directors | 0 companies |
| Anders Stahlschmidt | Board of Directors | 0 companies |
| Sven Carl August Murmann | Board of Directors | 0 companies |
| Per Egebæk Have | Chairman | 0 companies |
| Jørgen Mads Clausen | Chairman | 0 companies |
| James Hideo Higashi | Board of Directors | 0 companies |