| Revenue | DKK -29K | +689% |
| EBITDA | DKK -29K | -689% |
| Net profit | DKK 57K | +2156% |
| Total assets | DKK 322K | +22% |
| Equity | DKK -1,1M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.642 | -1.193 | -14.846 | -162 | 14.413 | — | — | — | — | — | -60 | -4 | -29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3.642 | -1.193 | -14.846 | -162 | 14.413 | 3.532 | -7.584 | -43 | -26 | -45 | -60 | -4 | -29 |
| Depreciation & amort. | -21 | -72 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3.663 | -1.265 | -14.846 | -162 | 14.413 | 3.532 | -7.584 | -43 | -26 | -45 | -60 | -4 | -29 |
| Net financials | 400 | 396 | 62 | -814 | 10.478 | 2.701 | 76 | -853 | 22 | 0 | 325 | 1 | 87 |
| Profit before tax | -3.263 | -869 | -14.784 | -977 | 24.891 | 6.233 | -7.507 | -896 | -5 | -45 | 265 | -3 | 57 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -3.263 | -869 | -14.784 | -977 | 24.891 | 6.233 | -7.507 | -896 | -5 | -45 | 265 | -3 | 57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.311 | 14.281 | 2.158 | 746 | 7.780 | 10.000 | 977 | 77 | 79 | 3.853 | 293 | 265 | 322 |
| Equity | -1.968 | -2.838 | -17.621 | -18.598 | 6.293 | 7.025 | -482 | -1.378 | -1.383 | -1.427 | -1.162 | -1.165 | -1.108 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.279 | 17.118 | 19.779 | 19.344 | 1.488 | 2.974 | 1.459 | 1.455 | 1.461 | 5.280 | 1.455 | 1.430 | 1.430 |
| Total debt | 16.279 | 17.118 | 19.779 | 19.344 | 1.488 | 2.974 | 1.459 | 1.455 | 1.461 | 5.280 | 1.455 | 1.430 | 1.430 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CI Management | Management | 2013 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
AJ Management | Management | 2010 | — | — |
SB Management | Management | 2013 | — | — |
ML Management | Management | 2004 | — | — |
MJ Management | Management | 2014 | — | — |
MS Management | Management | 2016 | — | — |
II Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Iversen | Management | 0 companies |
| Annemette Heller | Chief Executive Officer | 0 companies |
| Alexander Johannes Staun-Rechnitzer | Management | 0 companies |
| Søren Bech | Management | 0 companies |
| Morten Lund Nielsen | Management | 0 companies |
| Morten Juul Juul Therkildsen | Management | 0 companies |
| Morten Søndergaard Pedersen | Management | 0 companies |
| Ian Irvin Swycher | Chief Executive Officer | 0 companies |
| Kim Madsen | Chairman | 0 companies |