| Revenue | DKK 0 | — |
| EBITDA | DKK -94K | +7% |
| Net profit | DKK -95K | +8% |
| Total assets | DKK 198K | -32% |
| Equity | DKK 179K | -35% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.193 | 3.507 | 1.326 | 3.898 | 2.451 | 2.093 | 307 | 54 | -7 | -29 | 3 | 0 | 0 |
| Staff expenses | -4.560 | -4.029 | -3.250 | -3.234 | -2.105 | -1.299 | -490 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.520 | -541 | -1.765 | 1.134 | 366 | 3 | -994 | -224 | -114 | -96 | -145 | -101 | -94 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.520 | -541 | -1.765 | 1.134 | 366 | 3 | -994 | -224 | -114 | -96 | -145 | -101 | -94 |
| Net financials | -416 | 315 | -689 | -478 | 49 | 103 | 17 | -12 | -4 | -2 | -2 | -2 | -1 |
| Profit before tax | -2.936 | -226 | -2.455 | 657 | 415 | 105 | -977 | -236 | -118 | -97 | -146 | -103 | -95 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.936 | -226 | -2.455 | 657 | 415 | 105 | -977 | -236 | -118 | -97 | -146 | -103 | -95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.973 | 13.371 | 12.692 | 7.485 | 4.791 | 4.168 | 1.195 | 783 | 639 | 538 | 397 | 293 | 198 |
| Equity | 1.224 | 998 | -1.457 | 1.432 | 1.847 | 1.953 | 975 | 739 | 621 | 523 | 377 | 274 | 179 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.750 | 12.374 | 14.148 | 6.052 | 2.943 | 2.215 | 220 | 43 | 18 | 15 | 20 | 19 | 19 |
| Total debt | 12.750 | 12.374 | 14.148 | 6.052 | 2.943 | 2.215 | 220 | 43 | 18 | 15 | 20 | 19 | 19 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SV Management | Management | 2024 | — | — |
JB Management | Management | 2006 | — | — |
CM Management | Management | 2013 | — | — |
JS Management | Management | 2022 | — | — |
SA Management | Management | 2008 | — | — |
OB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Sandra Vodde | Management | 0 companies |
| Jan Birkefeldt Carstens | Management | 0 companies |
| Christian Mærsk | Management | 0 companies |
| Jan Schmidt-Brunn | Management | 0 companies |
| Steen Andersen | Management | 0 companies |
| Oliver Burchardt | Management | 0 companies |
| Kjetil Åbø | Board of Directors | 0 companies |
| Lars Linus Ahlm | Board of Directors | 0 companies |
| Mikael Hedager Würtz | Board of Directors | 0 companies |
| Anders Bjerno | Chairman | 0 companies |
| Jost Joachim Emil Theodor Hellmann | Chairman | 0 companies |
| Jens Tarnowski | Board of Directors | 0 companies |