| Revenue | — | — |
| EBITDA | DKK -90K | +5% |
| Net profit | DKK -87K | +9% |
| Total assets | DKK 3,8M | -1% |
| Equity | DKK -1,8M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -65 | -2.596 | -3.500 | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -100 | -2.632 | -3.538 | -35 | -47 | -100 | -86 | -84 | -85 | -85 | -85 | -95 | -90 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -100 | -2.632 | -3.538 | -35 | -47 | -100 | -86 | -84 | -85 | -85 | -85 | -95 | -90 |
| Net financials | -84 | -97 | 5 | -1 | -1 | 1 | -3 | -1 | -1 | -1 | -1 | -1 | -1 |
| Profit before tax | -184 | -2.729 | -3.533 | -36 | -48 | -99 | -89 | -85 | -86 | -86 | -86 | -96 | -91 |
| Tax | -46 | -673 | -1 | -97 | -312 | -462 | -115 | 87 | -18 | 241 | -4 | -0 | -4 |
| Net profit | -138 | -2.056 | -3.532 | 61 | 264 | 363 | 26 | -172 | -68 | -327 | -82 | -96 | -87 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.207 | 7.076 | 3.544 | 3.537 | 1.791 | 2.175 | 4.227 | 4.145 | 4.120 | 3.891 | 3.883 | 3.840 | 3.809 |
| Equity | 3.889 | 1.834 | -1.698 | -1.637 | -1.374 | -1.011 | -985 | -1.157 | -1.225 | -1.552 | -1.633 | -1.729 | -1.816 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.711 | 5.242 | 5.242 | 5.174 | 3.164 | 3.186 | 5.213 | 5.302 | 5.344 | 5.443 | 5.516 | 5.569 | 5.625 |
| Total debt | 4.711 | 5.242 | 5.242 | 5.174 | 3.164 | 3.186 | 5.213 | 5.302 | 5.344 | 5.443 | 5.516 | 5.569 | 5.625 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IH Management | Management | 2026 | — | — |
EM Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTERTEC HOLDING A/S | Company | 50.0% | 50.0% | 2007 |
HOLDING AF 11. FEBRUAR 2004 ApS | Company | 0.0% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Hinnerskov | Management | 0 companies |
| Erik Martinussen | Management | 0 companies |
| Peter Nielsen | Board of Directors | 0 companies |
| Torben Vestergaard Jørgensen | Board of Directors | 0 companies |
| Henrik Steen Jensen | Chairman | 0 companies |
| Jørgen Gjesing Andersen | Board of Directors | 0 companies |