| Revenue | DKK -25K | +190% |
| EBITDA | DKK -25K | -190% |
| Net profit | DKK -27K | -212% |
| Total assets | DKK 189 | -98% |
| Equity | DKK -141K | -24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 80 | — | 95 | — | -7 | -12 | -12 | -14 | -9 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 74 | 88 | 86 | 92 | -7 | -12 | -12 | -14 | -9 | -25 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 74 | 88 | 86 | 92 | -7 | -12 | -12 | -14 | -9 | -25 |
| Net financials | 70 | 189 | 55 | -76 | 127 | -6 | 179 | -710 | -1 | -3 |
| Profit before tax | 144 | 180 | 142 | 16 | 120 | -18 | 167 | -724 | -9 | -27 |
| Tax | -3 | -2 | -2 | -0 | -1 | -2 | -3 | -0 | -34 | -0 |
| Net profit | 147 | 183 | 143 | 16 | 121 | -17 | 170 | -724 | 24 | -27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 424 | 519 | 570 | 480 | 1.475 | 1.460 | 1.641 | 20 | 10 | 0 |
| Equity | 261 | 347 | 394 | 312 | 433 | 416 | 586 | -138 | -114 | -141 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 163 | 171 | 176 | 169 | 1.042 | 1.044 | 1.056 | 158 | 124 | 141 |
| Total debt | 163 | 171 | 176 | 169 | 1.042 | 1.044 | 1.056 | 158 | 124 | 141 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Audit | Audit | 2002 | — | — |
MB Management | Management | 2002 | — | — |
GV Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Jonassen | Audit | 0 companies |
| Michael Birn Knop | Management | 0 companies |
| Grethe Valbjørn | Chief Executive Officer | 0 companies |
| Hans Toftgaard Sylvest | Chairman | 0 companies |
| Peter Laurs Sørensen | Board of Directors | 0 companies |