| Revenue | DKK 2,1M | +27% |
| EBITDA | DKK 818K | -50% |
| Net profit | DKK -173K | -124% |
| Total assets | DKK 36,8M | -3% |
| Equity | DKK 19,2M | -1% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.482 | 1.673 | 2.533 | 1.627 | 2.068 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.482 | 1.673 | -217 | 1.627 | 818 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.482 | 1.673 | -217 | 1.627 | 818 |
| Net financials | -317 | -250 | -222 | -909 | -991 |
| Profit before tax | 2.164 | 1.423 | -439 | 718 | -173 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.164 | 1.423 | -439 | 718 | -173 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 42.367 | 43.169 | 39.151 | 37.935 | 36.788 |
| Equity | 18.701 | 20.123 | 18.684 | 19.402 | 19.229 |
| Long-term debt | 21.698 | 20.255 | 18.366 | 16.935 | 15.767 |
| Short-term debt | 1.969 | 2.791 | 2.101 | 1.597 | 1.792 |
| Total debt | 23.667 | 23.046 | 20.467 | 18.533 | 17.559 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
PI | Audit | 2007 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2011 | |
| Former (1) | ||
| Chairman | 2007 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2009 | |
| Individual | 10–14.99% | 10–14.99% | 2007 | |
| Company | 10–14.99% | 10–14.99% | 2026 | |
| Individual | 10–14.99% | 10–14.99% | 2007 | |
| Individual | 10–14.99% | 10–14.99% | 2007 | |
| Individual | 10–14.99% | 10–14.99% | 2007 | |
| Company | 10–14.99% | 10–14.99% | 2017 | |
| Individual | 10–14.99% | 10–14.99% | 2007 | |
| Individual | 5–9.99% | 5–9.99% | 2017 | |
| Individual | 10–14.99% | 10–14.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Kent Hoeg Sørensen | Chairman | 0 companies |
| Anne Marie Sørensen | Chairman | 0 companies |