| Revenue | DKK -566K | -55% |
| EBITDA | DKK -565K | +56% |
| Net profit | DKK -559K | -327% |
| Total assets | DKK 7,8M | -8% |
| Equity | DKK 7,6M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -340 | 304 | — | — | -223 | -397 | -319 | -1.150 | -610 | -376 | -945 | -1.271 | -566 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -340 | 304 | 349 | -1.156 | -223 | -397 | -319 | -1.150 | -610 | -376 | -945 | -1.271 | -565 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -340 | 304 | 349 | -1.156 | -223 | -397 | -319 | -1.150 | -610 | -376 | -945 | -1.271 | -565 |
| Net financials | 82 | -2.991 | -3 | 0 | 4 | 1.155 | 700 | 2.107 | 324 | 426 | 5.665 | 1.140 | 7 |
| Profit before tax | -258 | -2.687 | 346 | -1.155 | -219 | 757 | 381 | 957 | -286 | 50 | 4.720 | -131 | -559 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -258 | -2.687 | 346 | -1.155 | -219 | 757 | 381 | 957 | -286 | 50 | 4.720 | -131 | -559 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.847 | 3.262 | 3.625 | 2.711 | 2.708 | 2.647 | 2.884 | 3.837 | 3.613 | 3.767 | 8.344 | 8.465 | 7.789 |
| Equity | 5.426 | 2.739 | 3.086 | 1.930 | 1.711 | 2.468 | 2.849 | 3.806 | 3.520 | 3.570 | 8.290 | 8.159 | 7.600 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 420 | 523 | 540 | 781 | 998 | 179 | 35 | 31 | 93 | 197 | 55 | 306 | 189 |
| Total debt | 420 | 523 | 540 | 781 | 998 | 179 | 35 | 31 | 93 | 197 | 55 | 306 | 189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2002 | — | — |
PI Management | Management | 2020 | — | — |
HU Audit | Audit | 2002 | — | — |
BB Management | Management | 2011 | — | — |
AA Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Patricia Inés Morán León | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Bertil Bak Wogensen | Management | 0 companies |
| Anneli Alicia Valdes Portocarrero | Management | 0 companies |
| Albert Louis Henri Dupont-Willemin | Chairman | 0 companies |
| Margit Solveig Ulrika Winkler | Board of Directors | 0 companies |
| Søren Søgaard | Board of Directors | 0 companies |
| Ana Greta Mengs y Jacobsen | Board of Directors | 0 companies |