| Revenue | DKK -489K | +630% |
| EBITDA | DKK -489K | -630% |
| Net profit | DKK -27,5M | -119% |
| Total assets | DKK 256,9M | -27% |
| Equity | DKK 256,7M | -27% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -38 | -33 | — | — | -75 | -127 | -63 | -60 | -67 | -489 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -38 | -33 | -26 | -354 | -75 | -127 | -63 | -60 | -67 | -489 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -38 | -33 | -26 | -354 | -75 | -127 | -63 | -60 | -67 | -489 |
| Net financials | -1.339 | -824 | -132 | 54.382 | -375 | 22.430 | 1.281 | -116.731 | 20.713 | 146.178 | -27.133 |
| Profit before tax | -1.346 | -862 | -164 | 54.356 | -729 | 22.356 | 1.154 | -116.794 | 20.652 | 146.111 | -27.622 |
| Tax | -359 | -215 | -40 | -110 | 72 | -197 | -244 | -17 | 221 | -23 | -165 |
| Net profit | -988 | -647 | -124 | 54.465 | -801 | 22.553 | 1.398 | -116.777 | 20.431 | 146.134 | -27.457 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 383.081 | 382.989 | 372.248 | 403.212 | 402.411 | 403.966 | 402.860 | 284.582 | 285.520 | 349.648 | 256.878 |
| Equity | 305.011 | 304.364 | 304.240 | 358.705 | 357.904 | 380.457 | 381.855 | 265.077 | 285.509 | 349.643 | 256.686 |
| Long-term debt | 78.000 | 78.500 | 68.000 | 44.500 | 44.500 | 23.500 | 21.000 | 19.500 | 0 | 0 | 0 |
| Short-term debt | 70 | 125 | 8 | 7 | 7 | 9 | 5 | 5 | 11 | 5 | 192 |
| Total debt | 78.070 | 78.625 | 68.008 | 44.507 | 44.507 | 23.509 | 21.005 | 19.505 | 11 | 5 | 192 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
RK Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
MO Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
KS Management | Management | 2002 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
HE Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Per Henrik Samuelson | Chief Executive Officer | 0 companies |
| René Kampmann | Chief Executive Officer | 0 companies |
| Mats Olof Danielsson | Chief Executive Officer | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Juha Marko Väre | Chief Executive Officer | 0 companies |
| Christian Bring | Chief Executive Officer | 0 companies |
| Henrik Elbrønd Pedersen | Chief Executive Officer | 0 companies |
| Magnus Carl Svante Ohman | Board of Directors | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Magnus Carl Svante Öhman | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Peter Wilhlem Julius Voss | Board of Directors | 0 companies |
| Thomas Panteli | Board of Directors | 0 companies |
| Rauno Kullervo Paajanen | Chairman | 0 companies |
| Bertel Johan Eduard Paulig | Chairman | 0 companies |
| Jaana Maija-Liisa Tuominen | Chairman | 0 companies |
| Sarah Veronica Tähkälä | Board of Directors | 0 companies |
| Rolf Ladau | Chairman | 0 companies |
| Tina Katarina Sofia Andersson | Chairman | 0 companies |