| Revenue | DKK 255K | -1044% |
| EBITDA | DKK 48K | +120% |
| Net profit | DKK 49K | +121% |
| Total assets | DKK 35,1M | +0% |
| Equity | DKK 34,8M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -450 | -307 | 681 | 356 | 309 | 309 | 282 | -6 | 161 | 268 | 177 | 848 | -27 | 255 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -616 | -307 | 681 | 356 | 309 | 309 | 282 | -95 | 67 | 182 | 80 | 690 | -241 | 48 |
| Depreciation & amort. | -0 | -134 | -112 | -110 | -110 | -110 | -110 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -616 | -441 | 568 | 246 | 199 | 199 | 172 | -95 | 67 | 182 | 80 | 690 | -241 | 48 |
| Net financials | 479 | -5 | 1 | -1 | -8 | 201 | -687 | 74 | 96 | 57 | -6 | -3 | 5 | 1 |
| Profit before tax | -137 | -446 | 569 | 245 | 191 | 400 | -515 | -22 | 163 | 239 | 75 | 686 | -236 | 49 |
| Tax | 237 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -373 | -446 | 569 | 245 | 191 | 400 | -515 | -22 | 163 | 239 | 75 | 686 | -236 | 49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.980 | 43.108 | 43.742 | 44.287 | 44.189 | 44.571 | 44.045 | 44.202 | 44.152 | 34.557 | 34.614 | 35.319 | 35.025 | 35.079 |
| Equity | 1.264 | 819 | 1.388 | 1.632 | 1.824 | 2.223 | 1.708 | 1.687 | 1.850 | 2.089 | 2.163 | 2.849 | 34.742 | 34.791 |
| Long-term debt | 38.211 | 38.063 | 38.063 | 38.063 | 38.063 | 38.063 | 38.063 | 38.063 | 38.063 | 32.129 | 32.129 | 32.129 | 0 | 0 |
| Short-term debt | 4.505 | 4.227 | 4.292 | 4.592 | 4.303 | 4.285 | 4.274 | 4.452 | 4.240 | 340 | 322 | 341 | 283 | 287 |
| Total debt | 42.715 | 42.290 | 42.354 | 42.655 | 42.366 | 42.348 | 42.337 | 42.515 | 42.302 | 32.468 | 32.451 | 32.470 | 283 | 287 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT Management | Management | 2014 | — | — |
GA Management | Management | 2002 | — | — |
KM Management | Management | 2002 | — | — |
GB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Frits Thorarin Thorarinsson | Management | 0 companies |
| Geoffrey Adrian Richards | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Grant Bushell | Management | 0 companies |
| Michael Pram Rasmussen | Chairman | 0 companies |
| Niels Krabbe Iuel-Brockdorff | Board of Directors | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Rory David Fleming | Board of Directors | 0 companies |
| Leonora Elina Torni Sisseck | Board of Directors | 0 companies |
| Peter Heinrich Sisseck | Board of Directors | 0 companies |
| Stine Halbye | Board of Directors | 0 companies |
| Lewis Russell Horace Grant | Board of Directors | 0 companies |
| Jørgen Christian Skeel | Board of Directors | 0 companies |
| Søren Ulrik Jessen | Board of Directors | 0 companies |
| Caroline Elisabeth Ada Fleming Iuel-Brockdorff | Board of Directors | 0 companies |
| Jon Paul Frith | Board of Directors | 0 companies |
| Caroline Dominique Bauer | Board of Directors | 0 companies |
| Sebastian Bille Christmas Poulsen | Board of Directors | 0 companies |
| Hugh Duncan Cathcart | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |