| Revenue | DKK 0 | — |
| EBITDA | DKK -37K | -102% |
| Net profit | DKK -806K | -107% |
| Total assets | DKK 165,7M | -3% |
| Equity | DKK 164M | -2% |
| Employees | — | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | 315 | 284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -87 | -563 | -313 | -105 | -110 | -110 | -157 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | 315 | 434 | -314 | -314 | -440 | -37.558 | -23.929 | -67.248 | -643 | -669 | -785 | 2.144 | -37 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 75 | -551 | -200 | -211 | -197 | -209 | -209 | -209 | -204 | -203 | -149 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | 315 | 359 | -865 | -514 | -652 | -37.755 | -24.138 | -67.457 | -852 | -874 | -988 | 1.995 | -37 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.328 | -18.180 | 9.456 | 25.371 | 31.827 | 17.713 | 15.275 | 5.620 | 15.695 | -8.555 | 7.798 | 11.080 | -1.878 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | -9.860 | -13.173 | 8.591 | 24.857 | 31.176 | -20.042 | -8.864 | -61.837 | 14.843 | -9.429 | 6.810 | 13.075 | -1.915 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.022 | -3.350 | -487 | 26 | 123 | -1.113 | -471 | 353 | 2.327 | -1.330 | 1.315 | 2.313 | -1.109 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | -5.838 | -9.843 | 9.078 | 24.831 | 31.053 | -18.929 | -8.393 | -62.190 | 12.516 | -8.099 | 5.494 | 10.762 | -806 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 210.552 | 217.811 | 225.538 | 238.288 | 257.839 | 235.162 | 228.064 | 163.651 | 175.169 | 157.013 | 161.257 | 171.552 | 165.651 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 193.699 | 207.810 | 216.359 | 228.358 | 256.975 | 234.349 | 221.063 | 157.005 | 167.833 | 156.615 | 158.974 | 167.051 | 164.017 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.439 | 7.300 | 8.256 | 8.293 | 0 | 0 | 4.753 | 5.582 | 6.768 | 0 | 1.944 | 2.723 | 901 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.413 | 2.701 | 924 | 1.638 | 864 | 813 | 2.248 | 1.064 | 567 | 398 | 339 | 1.778 | 733 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.852 | 10.001 | 9.180 | 9.931 | 864 | 813 | 7.001 | 6.646 | 7.336 | 398 | 2.283 | 4.501 | 1.634 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
Særimner Fonden | Company | 33.3% | 10.0% | 2020 |
| Individual | 0.0% | 15.0% | 2019 | |
| Individual | 0.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Eleonora Romer | Board of Directors | 0 companies |
| Klaus Graversen | Chairman | 0 companies |
| Michael Peder Herschend | Board of Directors | 0 companies |
| Sven Johansen | Chairman | 0 companies |