| Revenue | DKK -70K | -131% |
| EBITDA | DKK -71K | +100% |
| Net profit | DKK -94M | +64% |
| Total assets | DKK 1,4B | -6% |
| Equity | DKK 1,4B | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -96 | -88 | -98 | -78 | -142 | -64 | -41 | -34 | -26 | 226 | -70 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -96 | -88 | -98 | -78 | -142 | -64 | -41 | -34 | -26 | -261.838 | -71 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -93.922 |
| EBIT | -96 | -88 | -98 | -78 | -142 | -64 | -41 | -34 | -26 | -261.838 | -93.993 |
| Net financials | -9.249 | -87.259 | -44.303 | 4.204 | 19.186 | 82.486 | 94.454 | -166 | 402 | -146 | 1 |
| Profit before tax | -9.345 | -87.347 | -44.401 | 4.126 | 19.045 | 82.422 | 94.413 | -200 | 375 | -261.984 | -93.992 |
| Tax | -338 | 1.157 | 519 | 182 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -9.007 | -88.504 | -44.920 | 3.943 | 19.045 | 82.422 | 94.413 | -200 | 375 | -261.984 | -93.992 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 261.819 | 168.701 | 345.816 | 331.525 | 349.110 | 388.137 | 254.120 | 229.236 | 229.640 | 1.453.540 | 1.371.897 |
| Equity | 217.198 | 122.328 | 47.504 | 78.847 | 90.258 | 170.761 | 231.352 | 228.153 | 225.528 | 1.449.327 | 1.367.718 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 44.621 | 46.373 | 298.312 | 252.678 | 258.852 | 217.376 | 22.767 | 1.083 | 4.112 | 4.213 | 4.179 |
| Total debt | 44.621 | 46.373 | 298.312 | 252.678 | 258.852 | 217.376 | 22.767 | 1.083 | 4.112 | 4.213 | 4.179 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OW Audit | Audit | 2001 | — | — |
LN Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2014 | |
| Individual | 33.3% | 0.0% | 2014 | |
| Individual | 0.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Wanting | Audit | 0 companies |
| Lars Nørgaard | Management | 0 companies |
| Jan Tøpholm | Chairman | 0 companies |
| Søren Erik Westermann | Board of Directors | 0 companies |