| Revenue | — | — |
| EBITDA | DKK -19K | +33% |
| Net profit | DKK -188K | +68% |
| Total assets | DKK 252K | -21% |
| Equity | DKK -54K | -141% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.320 | 868 | 1.671 | 1.258 | 0 | 0 | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 953 | 2.839 | -3.268 | 46.323 | -141 | -251 | -44 | -28 | -19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 953 | 2.839 | -3.268 | 46.323 | -141 | -251 | -44 | -28 | -19 |
| Net financials | -5.346 | -3.190 | -8.012 | -5.248 | -40 | -23.300 | -15 | -558 | 0 |
| Profit before tax | -4.394 | -351 | -11.281 | 41.075 | -182 | -23.552 | -59 | -586 | -188 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -4.394 | -351 | -11.281 | 41.075 | -182 | -23.552 | -59 | -586 | -188 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.768 | 29.499 | 25.316 | 24.659 | 24.536 | 1.122 | 892 | 320 | 252 |
| Equity | -45.566 | -43.481 | -52.285 | 24.511 | 24.329 | 778 | 719 | 133 | -54 |
| Long-term debt | 68.958 | 64.846 | 67.288 | 125 | 125 | 125 | 125 | 0 | 0 |
| Short-term debt | 6.376 | 8.135 | 10.313 | 23 | 82 | 219 | 48 | 186 | 307 |
| Total debt | 75.334 | 72.981 | 77.601 | 148 | 207 | 344 | 173 | 186 | 307 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Unofficial title | Unofficial title | 2022 | — | — |
PM Unofficial title | Unofficial title | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Najbjerg Poulsen | Unofficial title | 0 companies |
| Pernille Marie Kristensen | Unofficial title | 0 companies |
| Jens Knudsen | Board of Directors | 0 companies |
| Carsten Pedersen Rise | Board of Directors | 0 companies |
| Charlotte Tuxøe | Board of Directors | 0 companies |
| Jesper Zerlang | Board of Directors | 0 companies |
| Birgitte Gurli Aaslyng | Board of Directors | 0 companies |