| Revenue | DKK -369K | +93% |
| EBITDA | DKK -369K | -93% |
| Net profit | DKK -158K | -568% |
| Total assets | DKK 359,9M | +12% |
| Equity | DKK 358,8M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -179 | -616 | -988 | -1.293 | -2.411 | -1.662 | -299 | -145 | -185 | 18 | -62 | -191 | -369 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -179 | -616 | -988 | -1.293 | -2.411 | 23.733 | -299 | -145 | -185 | 18 | -62 | -191 | -369 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -179 | -616 | -988 | -1.293 | -2.411 | 23.733 | -299 | -145 | -185 | 18 | -62 | -191 | -369 |
| Net financials | 221.477 | -8.726 | -2.830 | -19.661 | -5.555 | -56.249 | -5 | -4 | -75 | -20 | 81 | 176 | 171 |
| Profit before tax | -236.636 | -9.342 | -3.819 | -20.954 | -7.966 | -32.516 | -304 | -149 | -260 | -2 | 19 | -16 | -198 |
| Tax | -168 | -934 | -1.648 | -843 | -730 | -2.477 | -157 | -660 | -597 | -51 | -2 | 8 | -40 |
| Net profit | -236.468 | -8.408 | -2.171 | -20.111 | -7.236 | -30.039 | -147 | 510 | 337 | 49 | 21 | -24 | -158 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 209.688 | 208.824 | 209.273 | 347.035 | 455.513 | 460.025 | 318.152 | 318.726 | 320.351 | 326.718 | 320.859 | 320.856 | 359.864 |
| Equity | 26.526 | 68.119 | 65.947 | 45.836 | 173.995 | 458.233 | 318.086 | 318.596 | 318.933 | 318.982 | 319.003 | 318.980 | 358.822 |
| Long-term debt | 117.632 | 0 | 661 | 94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 65.530 | 140.705 | 143.326 | 301.199 | 281.517 | 1.792 | 66 | 130 | 1.418 | 7.736 | 1.856 | 1.876 | 1.043 |
| Total debt | 183.162 | 140.705 | 143.326 | 301.199 | 281.517 | 1.792 | 66 | 130 | 1.418 | 7.736 | 1.856 | 1.876 | 1.043 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
MG Management | Management | 2020 | — | — |
NI Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
HE Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2005 | |
| Individual | 33.3% | 33.3% | 2005 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Keith Schmidt Madsen | Chief Executive Officer | 0 companies |
| Michael Gram Kirkegaard | Management | 0 companies |
| Nis Isak Alstrup | Chief Executive Officer | 0 companies |
| Henrik Engmark | Chief Executive Officer | 0 companies |
| Jan Stanley Brodén | Chairman | 0 companies |
| Liselott Kilaas | Chairman | 0 companies |
| Mette Stokholm | Chairman | 0 companies |
| Lars Martin Lindqvist | Board of Directors | 0 companies |
| Jon Wenzel Kragstrup | Board of Directors | 0 companies |
| Pål Christian Stange | Chairman | 0 companies |
| Kristina Lundtoft Nansen | Chairman | 0 companies |
| Birgitte Hoffmann | Board of Directors | 0 companies |
| Nils Axel Bengtsson | Board of Directors | 0 companies |
| Neel Mark Wraae | Board of Directors | 0 companies |
| Lena Hofsberger | Chairman | 0 companies |