| Revenue | DKK -246K | -37% |
| EBITDA | DKK -246K | +37% |
| Net profit | DKK -1,1M | +77% |
| Total assets | DKK 175,7M | -1% |
| Equity | DKK 175,4M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -251 | — | — | — | -111 | -163 | -291 | -366 | -523 | -397 | -282 | -391 | -246 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -251 | 634 | 493 | 0 | -111 | -163 | -291 | -366 | -523 | -253 | -282 | -391 | -246 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -251 | 634 | 493 | 0 | -111 | -163 | -291 | -366 | -523 | -253 | -282 | -391 | -246 |
| Net financials | 15.045 | 5.705 | 30.471 | 52.435 | 21.970 | 16.921 | 853.714 | -18.807 | 52.296 | 20.853 | 28.249 | -2.907 | 214 |
| Profit before tax | 14.793 | 6.339 | 30.964 | 52.435 | 21.859 | 16.758 | 853.423 | -19.173 | 51.773 | 20.600 | 27.967 | -3.298 | -32 |
| Tax | -5.388 | -3.992 | -5.198 | -5.416 | -3.010 | -7.022 | -0 | -2.503 | 13.651 | 6.080 | 6.808 | 1.617 | 1.115 |
| Net profit | 20.181 | 10.331 | 36.162 | 57.851 | 24.869 | 23.780 | 853.423 | -16.670 | 38.122 | 14.520 | 21.159 | -4.915 | -1.147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 690.524 | 724.139 | 758.560 | 817.068 | 846.627 | 871.755 | 670.732 | 673.080 | 783.957 | 801.434 | 190.642 | 178.126 | 175.679 |
| Equity | 21.889 | 237.653 | 272.567 | 331.129 | 357.195 | 380.975 | 670.652 | 653.982 | 781.812 | 796.332 | 181.501 | 176.585 | 175.438 |
| Long-term debt | 469.849 | 469.849 | 469.849 | 469.849 | 473.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 198.786 | 16.637 | 16.144 | 16.090 | 16.083 | 490.780 | 80 | 19.098 | 2.145 | 5.102 | 9.141 | 1.541 | 241 |
| Total debt | 668.635 | 486.486 | 485.993 | 485.939 | 489.432 | 490.780 | 80 | 19.098 | 2.145 | 5.102 | 9.141 | 1.541 | 241 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2019 | — | — |
IS Management | Management | 2008 | — | — |
MB Management | Management | 2016 | — | — |
FP Management | Management | 2006 | — | — |
FM Management | Management | 2002 | — | — |
WJ Management | Management | 2008 | — | — |
IF Management | Management | 2010 | — | — |
JP Management | Management | 2007 | — | — |
SY Management | Management | 2018 | — | — |
JR Management | Management | 2018 | — | — |
KS Management | Management | 2002 | — | — |
HF Management | Management | 2008 | — | — |
KM Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Joseph Michael Hollingshead | Management | 0 companies |
| Ian Simon Ailles | Management | 0 companies |
| Michael Brendan Cassidy | Management | 0 companies |
| Frank Peter Giamalva | Management | 0 companies |
| Franz Markus Deutsch | Management | 0 companies |
| William Joseph Brennan | Management | 0 companies |
| Ian Fraser Rogerson | Management | 0 companies |
| John Paul Nichols | Management | 0 companies |
| Sherri Yvonne Avara | Management | 0 companies |
| Jeffrey Ryan Leuenberger | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Henry Francis John Bankes | Management | 0 companies |
| Klaus Melchior | Management | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |