| Revenue | DKK -230K | +3% |
| EBITDA | DKK -231K | +100% |
| Net profit | DKK -96,3M | +64% |
| Total assets | DKK 1,4B | -6% |
| Equity | DKK 1,3B | -6% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -122 | -110 | -116 | -125 | -83 | -34 | -49 | -34 | -189 | -224 | -230 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -100 | -100 | -100 | -0 | -0 | -0 |
| EBITDA | -122 | -110 | -116 | -125 | -83 | -134 | -149 | -134 | -189 | -262.288 | -231 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -96.031 |
| EBIT | -122 | -110 | -116 | -125 | -83 | -134 | -149 | -134 | -189 | -262.288 | -96.262 |
| Net financials | -9.138 | -91.693 | -68.592 | 1.652 | 18.818 | 80.759 | 92.886 | -2.136 | -486 | -2.219 | 1 |
| Profit before tax | -9.260 | -91.803 | -68.707 | 1.528 | 18.736 | 80.625 | 92.737 | -2.270 | -675 | -264.507 | -96.261 |
| Tax | -183 | 202 | -713 | 2.059 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -9.077 | -92.005 | -67.994 | -532 | 18.736 | 80.625 | 92.737 | -2.270 | -675 | -264.507 | -96.261 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 276.251 | 155.087 | 310.119 | 299.593 | 330.407 | 391.571 | 253.527 | 234.356 | 233.517 | 1.453.259 | 1.371.557 |
| Equity | 208.504 | 110.133 | 12.205 | 39.175 | 50.304 | 106.009 | 141.925 | 124.655 | 121.981 | 1.343.258 | 1.259.380 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 67.748 | 44.954 | 297.914 | 260.418 | 280.103 | 285.562 | 111.602 | 109.701 | 111.537 | 110.001 | 112.177 |
| Total debt | 67.748 | 44.954 | 297.914 | 260.418 | 280.103 | 285.562 | 111.602 | 109.701 | 111.537 | 110.001 | 112.177 |
| 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 |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 100.0% | 2001 | |
| Individual | 10.0% | 0.0% | 2015 | |
| Individual | 10.0% | 0.0% | 2015 | |
| Individual | 10.0% | 0.0% | 2015 | |
| Individual | 0.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Wanting | Audit | 0 companies |
| Lars Nørgaard | Management | 0 companies |
| Anders Steen Westermann | Management | 0 companies |
| Jan Tøpholm | Chairman | 0 companies |
| Susanne Westermann | Board of Directors | 0 companies |