| Revenue | — | — |
| EBITDA | DKK -78K | -1% |
| Net profit | DKK -95K | -24% |
| Total assets | DKK 11K | -40% |
| Equity | DKK -252K | +17% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -69 | -73 | -75 | -77 | -78 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -69 | -73 | -75 | -77 | -78 |
| Net financials | -7 | -8 | -6 | 0 | -18 |
| Profit before tax | -75 | -80 | -81 | -77 | -95 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -75 | -80 | -81 | -77 | -95 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 90 | 15 | 55 | 18 | 11 |
| Equity | -145 | -226 | -226 | -303 | -252 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 235 | 241 | 281 | 320 | 263 |
| Total debt | 235 | 241 | 281 | 320 | 263 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
LM Management | Management | 2002 – 2003 |
ES Management | Management | 2002 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (3) | ||
| Chairman | 2002 – 2003 | |
| Board of Directors | 2025 – 2026 | |
| Chairman | 2003 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2012 | |
| Individual | 15–19.99% | 15–19.99% | 2002 | |
| Individual | 20–24.99% | 20–24.99% | 2002 | |
| Individual | 10–14.99% | 10–14.99% | 2002 | |
| Individual | 15–19.99% | 15–19.99% | 2002 | |
| Individual | 5–9.99% | 5–9.99% | 2002 | |
| Individual | 20–24.99% | 20–24.99% | 2002 | |
| Individual | 5–9.99% | 5–9.99% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Lise-Lotte Margrethe Tullin | Management | 0 companies |
| Ernest Schuster | Management | 0 companies |
| Michael Penzien Facius | Chairman | 0 companies |
| Jesper Tullin | Chairman | 0 companies |
| Kaare Gamborg | Board of Directors | 0 companies |
| Søren Nielsen | Board of Directors | 0 companies |
| Knud Erikstrup Andreasen | Chairman | 0 companies |