| Revenue | DKK 27K | -19% |
| EBITDA | DKK -43K | +45% |
| Net profit | DKK -18K | +41% |
| Total assets | DKK 237K | -39% |
| Equity | DKK 234K | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 42 | -10 | -1 | 48 | 46 | 262 | 580 | 65 | 59 | 70 | 49 | 33 | 27 |
| Staff expenses | -0 | -0 | -0 | -0 | -1 | -1 | -1 | -4 | -1 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | 42 | -10 | -1 | 34 | 24 | 203 | 490 | 75 | -33 | -15 | -107 | -77 | -43 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -46 | -50 | -31 | -9 | -7 | -0 | -0 | -0 |
| EBIT | -6 | 42 | -10 | -1 | 34 | 24 | 158 | 440 | 44 | -42 | -22 | -107 | -77 | -43 |
| Net financials | 0 | 1 | 0 | 0 | 0 | 8 | -20 | 131 | -40 | 128 | -71 | 67 | 48 | 25 |
| Profit before tax | -6 | 43 | -10 | -1 | 34 | 32 | 138 | 571 | 4 | 86 | -93 | -40 | -30 | -18 |
| Tax | -0 | 2 | -0 | -0 | 5 | 7 | 30 | 127 | 1 | 19 | -0 | -0 | -0 | -0 |
| Net profit | -6 | 41 | -10 | -1 | 29 | 25 | 108 | 444 | 2 | 67 | -93 | -40 | -30 | -18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 16 | 2 | 1 | 37 | 87 | 469 | 1.277 | 918 | 835 | 524 | 463 | 389 | 237 |
| Equity | -34 | 7 | -3 | -4 | 25 | 50 | 157 | 602 | 548 | 616 | 523 | 463 | 372 | 234 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 |
| Short-term debt | 34 | 8 | 5 | 5 | 12 | 37 | 312 | 676 | 369 | 209 | 1 | 0 | 17 | 2 |
| Total debt | 34 | 8 | 5 | 5 | 12 | 37 | 312 | 676 | 369 | 219 | 1 | 0 | 17 | 2 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Management | Management | 2009 | — | — |
HC Management | Management | 2009 | — | — |
MJ Management | Management | 2013 | — | — |
MP Management | Management | 2005 | — | — |
LW Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lotte Tidemann Stenstrop | Management | 0 companies |
| Henrik Carl Meding | Management | 0 companies |
| Morten Jensen | Management | 0 companies |
| Morten Pedersen | Management | 0 companies |
| Lars Westergaard Petersen | Management | 0 companies |
| Kurt Peter Sarstrup | Board of Directors | 0 companies |
| Laurits Toft | Chairman | 0 companies |
| Thorkild Sørensen Sloth Kristensen | Chairman | 0 companies |
| Ole Ravn Andersen | Chairman | 0 companies |
| Kurt Peter Sarstrup | Board of Directors | 0 companies |
| Kjeld Palsten Sørensen | Board of Directors | 0 companies |