| Revenue | DKK 10K | -73% |
| EBITDA | DKK 10K | -73% |
| Net profit | DKK 9K | +0% |
| Total assets | DKK 140K | +4% |
| Equity | DKK 84K | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.445 | 1.319 | 1.299 | 890 | 162 | 171 | 161 | 180 | 88 | 23 | 168 | 36 | 10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.045 | 513 | 504 | 890 | 53 | 67 | 59 | 73 | 88 | 23 | 168 | 36 | 10 |
| Depreciation & amort. | -462 | -462 | -462 | -490 | -66 | -83 | -83 | -83 | -83 | -83 | -83 | -25 | -0 |
| EBIT | 2.583 | 51 | 42 | 400 | -12 | -16 | -24 | -10 | 5 | -60 | 85 | 11 | 10 |
| Net financials | -492 | -251 | -207 | -191 | -16 | -16 | -12 | -11 | -7 | -7 | -3 | -2 | -1 |
| Profit before tax | 2.091 | -200 | -165 | 209 | -28 | -32 | -36 | -21 | -2 | -67 | 82 | 9 | 9 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.091 | -200 | -165 | 209 | -28 | -32 | -36 | -21 | -2 | -67 | 82 | 9 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.944 | 6.364 | 5.808 | 4.715 | 549 | 496 | 404 | 332 | 236 | 163 | 186 | 135 | 140 |
| Equity | 2.104 | 1.904 | 1.739 | 1.948 | 233 | 170 | 134 | 113 | 111 | 44 | 126 | 75 | 84 |
| Long-term debt | 3.469 | 3.164 | 2.663 | 0 | 0 | 225 | 173 | 109 | 7 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.281 | 1.202 | 1.308 | 2.658 | 301 | 85 | 80 | 92 | 99 | 100 | 39 | 39 | 34 |
| Total debt | 4.750 | 4.366 | 3.971 | 2.658 | 301 | 309 | 253 | 201 | 106 | 100 | 39 | 39 | 34 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2022 | — | — |
KM Management | Management | 2023 | — | — |
EF Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2006 | |
| Individual | 25.0% | 25.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2017 | |
| Individual | 10.0% | 10.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Richter | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Erik Fogt | Management | 0 companies |
| Claus Peter Hovmand Madsen | Board of Directors | 0 companies |