| Revenue | DKK 330K | +153% |
| EBITDA | DKK 330K | +153% |
| Net profit | DKK -343K | +23% |
| Total assets | DKK 10,8M | +1% |
| Equity | DKK -1,1M | -43% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -153 | 52 | — | -89 | -13 | 7 | -7 | 55 | 224 | 343 | 398 | 2.977 | 130 | 330 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -153 | 52 | -24 | -89 | -13 | 7 | -7 | 55 | 224 | 332 | 398 | 2.750 | 130 | 330 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -31 | -44 | -59 | -63 | -47 | -47 | -76 |
| EBIT | -153 | 52 | -24 | -89 | -13 | 7 | -7 | 23 | 180 | 273 | 335 | 2.703 | 84 | 254 |
| Net financials | -11 | -10 | -5 | -12 | -17 | -2 | -13 | -194 | -151 | -245 | -284 | -324 | -528 | -596 |
| Profit before tax | -164 | 42 | -29 | -101 | -29 | 5 | -20 | -171 | 29 | 28 | 50 | 2.379 | -444 | -343 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -430 | 430 | -0 | -0 |
| Net profit | -164 | 42 | -29 | -101 | -29 | 5 | -20 | -171 | 29 | 28 | 480 | 1.949 | -444 | -343 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 | 60 | 259 | 53 | 9 | 11 | 514 | 6.292 | 10.021 | 10.744 | 10.772 | 10.556 | 10.769 | 10.834 |
| Equity | -2.527 | -2.485 | -2.515 | -2.615 | -2.645 | -2.639 | -2.659 | -2.830 | -2.801 | -2.773 | -2.293 | -344 | -788 | -1.131 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.959 | 9.780 | 13.149 | 12.624 | 8.789 | 9.080 | 8.861 |
| Short-term debt | 2.541 | 2.545 | 2.774 | 2.668 | 2.654 | 2.650 | 3.173 | 163 | 3.042 | 369 | 440 | 2.111 | 2.477 | 3.104 |
| Total debt | 2.541 | 2.545 | 2.774 | 2.668 | 2.654 | 2.650 | 3.173 | 9.122 | 12.822 | 13.517 | 13.065 | 10.900 | 11.557 | 11.965 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 2009 | — | — |
GH Management | Management | 2002 | — | — |
JW Management | Management | 2006 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Erik Rasmussen | Management | 0 companies |
| Gorm Hagen Kromann Rønnow | Management | 0 companies |
| Jesper Wulff | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Anette Lund Randløv | Board of Directors | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Hans Nissen Hansen | Chairman | 0 companies |
| Claus Clausen Petersen | Board of Directors | 0 companies |
| Erik Christian Hoelgaard | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |
| Ole Hvingelby | Board of Directors | 0 companies |