| Revenue | DKK -162K | +72% |
| EBITDA | DKK -1,9M | -1264% |
| Net profit | DKK -185,5M | -38% |
| Total assets | DKK 2,9B | +227% |
| Equity | DKK 2,9B | +227% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -137 | -321 | -629 | -790 | -68 | -53 | -33 | -33 | -54 | -94 | -162 |
| Staff expenses | -0 | -0 | -35 | -421 | -108 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -137 | -321 | -664 | -1.211 | -175 | -53 | -33 | -33 | -54 | -138 | -1.883 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -185.356 |
| EBIT | -137 | -321 | -664 | -1.211 | -175 | -53 | -33 | -33 | -54 | -138 | -187.239 |
| Net financials | 562 | -32.314 | -17.399 | 18.714 | 12.739 | 45.054 | 52.663 | 1.906 | 1.112 | -134.160 | 2.161 |
| Profit before tax | 425 | -32.635 | -18.062 | 17.503 | 12.564 | 45.001 | 52.630 | 1.873 | 1.058 | -134.298 | -185.078 |
| Tax | 1.226 | 3.913 | 3.882 | 2.949 | 192 | 103 | 121 | 415 | 173 | 443 | 439 |
| Net profit | -800 | -36.548 | -21.945 | 14.554 | 12.372 | 44.898 | 52.509 | 1.458 | 885 | -134.741 | -185.517 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 376.424 | 338.278 | 429.475 | 280.765 | 286.667 | 230.900 | 267.031 | 253.942 | 582.748 | 872.977 | 2.851.523 |
| Equity | 241.298 | 201.440 | 163.930 | 192.785 | 191.201 | 226.141 | 252.103 | 243.560 | 562.252 | 872.337 | 2.850.512 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 135.126 | 136.837 | 265.546 | 87.981 | 95.466 | 4.759 | 14.928 | 10.382 | 20.496 | 640 | 1.011 |
| Total debt | 135.126 | 136.837 | 265.546 | 87.981 | 95.466 | 4.759 | 14.928 | 10.382 | 20.496 | 640 | 1.011 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OW Audit | Audit | 2001 | — | — |
LN Management | Management | 2015 | — | — |
AS Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 0.0% | 100.0% | 2001 | |
| Individual | 33.3% | 0.0% | 2014 | |
| Individual | 33.3% | 0.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Wanting | Audit | 0 companies |
| Lars Nørgaard | Management | 0 companies |
| Anders Steen Westermann | Management | 0 companies |
| Søren Erik Westermann | Board of Directors | 0 companies |