| Revenue | DKK -716K | -64% |
| EBITDA | DKK -1,3M | +50% |
| Net profit | DKK -746K | -169% |
| Total assets | DKK 72,9M | -4% |
| Equity | DKK 71,4M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 533 | -817 | -1.708 | -471 | -1.626 | -742 | -574 | -895 | -2.015 | -629 | -356 | -1.976 | -716 |
| Staff expenses | -0 | -0 | -109 | -1.218 | -1.220 | -1.216 | -1.221 | -1.216 | -580 | -887 | -554 | -551 | -553 |
| EBITDA | 533 | -817 | -1.627 | -951 | -2.846 | -1.958 | -1.795 | -2.112 | -2.595 | -1.517 | -920 | -2.528 | -1.270 |
| Depreciation & amort. | 78 | -695 | -151 | -1.373 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 455 | -1.512 | -1.778 | -2.324 | -2.846 | -1.958 | -1.795 | -2.112 | -2.595 | -1.517 | -920 | -2.528 | -1.270 |
| Net financials | -367 | 3.468 | 8.313 | 3.694 | 3.712 | 13.876 | 1.881 | 10.874 | 3.102 | 6.535 | 22.481 | 3.605 | 523 |
| Profit before tax | 89 | 1.956 | 6.535 | 1.370 | 1.946 | 11.999 | 86 | 8.763 | 507 | 5.018 | 21.561 | 1.077 | -746 |
| Tax | 62 | 36 | 279 | 369 | 540 | -595 | -465 | -0 | -0 | -0 | 1.042 | -0 | -0 |
| Net profit | 27 | 1.920 | 6.255 | 1.001 | 1.406 | 12.593 | 551 | 8.763 | 507 | 5.018 | 20.519 | 1.077 | -746 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.490 | 26.837 | 36.766 | 32.707 | 33.085 | 43.493 | 44.479 | 50.121 | 51.938 | 56.864 | 76.562 | 76.115 | 72.901 |
| Equity | 24.379 | 25.549 | 31.804 | 29.327 | 30.733 | 43.327 | 43.877 | 49.478 | 49.986 | 54.424 | 73.943 | 72.189 | 71.443 |
| Long-term debt | 0 | 0 | 2.489 | 0 | 0 | 37 | 89 | 87 | 53 | 53 | 53 | 53 | 53 |
| Short-term debt | 107 | 1.270 | 2.473 | 3.380 | 2.352 | 130 | 513 | 556 | 1.900 | 2.387 | 2.566 | 3.756 | 1.405 |
| Total debt | 107 | 1.270 | 4.962 | 3.380 | 2.352 | 167 | 602 | 643 | 1.953 | 2.440 | 2.619 | 3.809 | 1.459 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
EØ Management | Management | 2014 | — | — |
UT Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ULRIK THALBITZER-FOLDSKOV HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Chief Executive Officer | 0 companies |
| Erling Østergaard | Management | 0 companies |
| Ulrik Thalbitzer-Foldskov | Chief Executive Officer | 0 companies |
| Kim Madsen | Chairman | 0 companies |