| Revenue | DKK 0 | — |
| EBITDA | DKK -15K | -6% |
| Net profit | DKK 733K | +63% |
| Total assets | DKK 4,3M | +14% |
| Equity | DKK 293K | +167% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | 52 | 13 | 5 | -11 | -12 | -17 | -18 | -12 | -15 | -16 | -14 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | 52 | 13 | 5 | -11 | -12 | -17 | -18 | -12 | -15 | -16 | -14 | -15 |
| Net financials | 133 | 328 | -1.270 | -382 | -775 | 354 | -401 | 100 | 401 | -216 | -81 | 418 | 701 |
| Profit before tax | 123 | 316 | -1.281 | -394 | -786 | 342 | -418 | 82 | 389 | -231 | -97 | 404 | 685 |
| Tax | -124 | -0 | -0 | -0 | -55 | -40 | 19 | -36 | -77 | -45 | -41 | -46 | -48 |
| Net profit | 248 | 379 | -1.257 | -377 | -730 | 381 | -437 | 117 | 466 | -186 | -56 | 450 | 733 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.264 | 4.466 | 3.718 | 4.680 | 2.710 | 3.183 | 3.032 | 2.805 | 3.453 | 3.053 | 3.150 | 3.812 | 4.338 |
| Equity | 877 | 1.189 | -68 | -445 | -1.175 | -794 | -1.231 | -1.114 | -647 | -834 | -890 | -440 | 293 |
| Long-term debt | 1.789 | 1.473 | 1.777 | 2.973 | 1.548 | 1.265 | 1.265 | 1.265 | 1.265 | 1.265 | 1.265 | 1.265 | 1.265 |
| Short-term debt | 1.598 | 1.805 | 2.010 | 2.152 | 2.338 | 2.712 | 2.998 | 2.654 | 2.835 | 2.622 | 2.775 | 2.988 | 2.780 |
| Total debt | 3.387 | 3.277 | 3.786 | 5.125 | 3.885 | 3.977 | 4.263 | 3.919 | 4.100 | 3.887 | 4.040 | 4.253 | 4.045 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Tove Helmholt | Chairman | 0 companies |
| Helmer Helmholt | Chairman | 0 companies |
| Jesper Lind Helmholt Pedersen | Board of Directors | 0 companies |