| Revenue | DKK 527K | -6% |
| EBITDA | DKK -30K | -304% |
| Net profit | DKK -32K | -351% |
| Total assets | DKK 255K | -16% |
| Equity | DKK 225K | -12% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 539 | 624 | 587 | 577 | 512 | 473 | 491 | 488 | 376 | 188 | 350 | 447 | 560 | 527 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -27 | -25 | -32 | -33 | -34 | -27 |
| EBITDA | 65 | 83 | -53 | 4 | -33 | -29 | 4 | -64 | -12 | -26 | -30 | -69 | 15 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -2 | -2 |
| EBIT | 65 | 83 | -53 | 4 | -33 | -29 | 4 | -64 | -12 | -26 | -30 | -71 | 13 | -32 |
| Net financials | 0 | 0 | 25 | 0 | 0 | -0 | -0 | -0 | -1 | -1 | -1 | 0 | 0 | 0 |
| Profit before tax | 65 | 83 | -28 | 4 | -33 | -29 | 4 | -65 | -13 | -27 | -31 | -71 | 13 | -32 |
| Tax | -0 | 12 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 65 | 71 | -28 | 4 | -33 | -29 | 4 | -65 | -12 | -27 | -31 | -71 | 13 | -32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 221 | 300 | 249 | 268 | 233 | 171 | 223 | 170 | 217 | 297 | 239 | 219 | 303 | 255 |
| Equity | 210 | 293 | 225 | 250 | 212 | 171 | 223 | 155 | 203 | 260 | 237 | 185 | 257 | 225 |
| Long-term debt | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11 | 7 | 12 | 18 | 21 | 0 | 0 | 15 | 14 | 37 | 2 | 34 | 46 | 30 |
| Total debt | 11 | 7 | 24 | 18 | 21 | 0 | 0 | 15 | 14 | 37 | 2 | 34 | 46 | 30 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Deputy | Deputy | 2019 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
JE Deputy | Deputy | 2004 | — | — |
PA Deputy | Deputy | 2004 | — | — |
CJ | Deputy | 2018 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2004 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2006 | — | — | |
| Deputy Chairman | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 5.0% | 0.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jytte Dølrath Kristensen | Deputy | 0 companies |
| Morten Melchiors | Chief Executive Officer | 0 companies |
| Jon Erik Risvig | Deputy | 0 companies |
| Per Allan Jensen | Deputy | 0 companies |
| Claus Jørgen Klivager Andersen | Deputy | 0 companies |
| Pia Susanne Andersen | Chief Executive Officer | 0 companies |
| Niels Skaarup Vognsen | Board of Directors | 0 companies |
| Nina Brasch Astrup | Board of Directors | 0 companies |
| Morten Siglev | Chairman | 0 companies |
| Dorte Birnø | Board of Directors | 0 companies |
| Helle Munk | Board of Directors | 0 companies |
| Jens Poul Madsen | Chairman | 0 companies |
| Elise Margrethe Clement | Board of Directors | 0 companies |
| Lisbet Østergaard Jensen | Board of Directors | 0 companies |
| Erik Oscar Worm Pontoppidan | Board of Directors | 0 companies |
| Kristian Ørmen | Board of Directors | 0 companies |
| Matthias Gamrath | Board of Directors | 0 companies |
| Else Braathen | Board of Directors | 0 companies |
| Claus Henrik Qvist Jessen | Board of Directors | 0 companies |
| Svend Hegelund Garbarsch | Board of Directors | 0 companies |
| Mette Ehlers Mikkelsen | Board of Directors | 0 companies |
| Louise Korsgaard | Deputy Chairman | 0 companies |
| Michael Nyholm Nielsen | Board of Directors | 0 companies |
| Jørgen Retsbo | Board of Directors | 0 companies |
| Ole Gylling | Board of Directors | 0 companies |
| Lise Rasmussen | Board of Directors | 0 companies |
| Lars Kierulff Munk | Chairman | 0 companies |
| Søren Bonde | Deputy Chairman | 0 companies |
| Ewa Maria Malgorzata Bylinska | Board of Directors | 0 companies |
| Tania Karpatschof | Board of Directors | 0 companies |
| Lisbeth Nielsen | Board of Directors | 0 companies |
| Kristian Madsen | Board of Directors | 0 companies |
| Anne Marguerite Kledal | Board of Directors | 0 companies |
| Henrik Reimert Silva dos Santos | Board of Directors | 0 companies |
| Monica Neesgaard | Board of Directors | 0 companies |
| Peter Sommer Højmose | Board of Directors | 0 companies |
| Eva Ingeborg Clemmensen | Board of Directors | 0 companies |
| Joan Johnston Sortberg | Board of Directors | 0 companies |
| Per Lander Danielsen | Chairman | 0 companies |
| Uffe Skøtt Gadeberg | Board of Directors | 0 companies |