| Revenue | DKK -12K | -48% |
| EBITDA | DKK -12K | +48% |
| Net profit | DKK -31K | +98% |
| Total assets | DKK 25K | +2% |
| Equity | DKK -2,8M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | -12 | -14 | — | 10 | -1 | -14 | -19 | -15 | -6 | -22 | -12 |
| Staff expenses | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2 | -12 | -14 | 159 | 10 | -1 | -14 | -19 | -15 | -6 | -22 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2 | -12 | -14 | 159 | 10 | -1 | -14 | -19 | -15 | -6 | -22 | -12 |
| Net financials | 0 | -50 | -51 | -7 | -7 | -8 | -8 | -8 | -9 | -42 | -19 | -20 |
| Profit before tax | 2 | -62 | -65 | 152 | 3 | -9 | -22 | -28 | -24 | -48 | -41 | -31 |
| Tax | -1.019 | 417 | 666 | 570 | -63 | -20 | -251 | 189 | 187 | -525 | 1.288 | -1 |
| Net profit | 1.020 | -479 | -731 | -418 | 66 | 11 | 229 | -217 | -211 | 477 | -1.329 | -31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.500 | 2.085 | 1.418 | 875 | 929 | 913 | 1.151 | 962 | 788 | 1.313 | 25 | 25 |
| Equity | -175 | -654 | -1.385 | -1.803 | -1.738 | -1.726 | -1.497 | -1.713 | -1.925 | -1.448 | -2.777 | -2.808 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.675 | 2.739 | 2.803 | 2.679 | 2.666 | 2.639 | 2.648 | 2.676 | 2.713 | 2.761 | 2.802 | 2.833 |
| Total debt | 2.675 | 2.739 | 2.803 | 2.679 | 2.666 | 2.639 | 2.648 | 2.676 | 2.713 | 2.761 | 2.802 | 2.833 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2008 | — | — |
KB Deputy | Deputy | 2002 | — | — |
VC Deputy | Deputy | 2002 | — | — |
KV Management | Management | 2003 | — | — |
KR Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Maren Nergaard | Management | 0 companies |
| Karl-Alfred Brylle | Deputy | 0 companies |
| Victor Christoffersen | Deputy | 0 companies |
| Knut Viggo Frøysaa | Management | 0 companies |
| Kurt Rindom | Audit | 0 companies |
| Torgeir Gulbrandsen | Board of Directors | 0 companies |
| Thore Olaussen | Chairman | 0 companies |
| Henning Madsen | Chairman | 0 companies |