| Revenue | DKK -12K | -4% |
| EBITDA | DKK -12K | +4% |
| Net profit | DKK -986K | -23% |
| Total assets | DKK 6,3M | +7% |
| Equity | DKK 2,5M | -29% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.140 | — | -9 | -17 | -19 | -11 | -14 | -13 | -13 | -13 | -13 | -12 | -13 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.140 | 6.013 | -9 | -17 | -19 | -11 | -14 | -13 | -13 | -13 | -13 | -12 | -13 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.140 | 6.013 | -9 | -17 | -19 | -11 | -14 | -13 | -13 | -13 | -13 | -12 | -13 | -12 |
| Net financials | -1.052 | 6.092 | 2.136 | 6.317 | -1.065 | -1.121 | -1.477 | -208 | -10.182 | -1.761 | -752 | -838 | -753 | -941 |
| Profit before tax | -1.070 | 6.081 | 2.126 | 6.300 | -1.084 | -1.132 | -1.492 | -221 | -10.195 | -1.775 | -765 | -850 | -765 | -953 |
| Tax | 13 | 14 | 16 | 15 | 14 | 16 | 16 | 47 | -12 | 18 | 19 | 19 | 39 | 33 |
| Net profit | -1.082 | 6.067 | 2.110 | 6.285 | -1.098 | -1.148 | -1.508 | -268 | -10.183 | -1.793 | -783 | -869 | -804 | -986 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.550 | 10.503 | 12.606 | 18.891 | 17.793 | 16.657 | 15.149 | 14.911 | 4.700 | 4.913 | 5.022 | 5.319 | 5.835 | 6.254 |
| Equity | 4.416 | 10.483 | 12.593 | 18.879 | 17.780 | 16.632 | 15.124 | 14.856 | 4.673 | 2.880 | 2.097 | 4.243 | 3.438 | 2.453 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20 | 20 | 12 | 12 | 12 | 24 | 24 | 55 | 8 | 8 | 8 | 8 | 8 | 8 |
| Total debt | 20 | 20 | 12 | 12 | 12 | 24 | 24 | 55 | 8 | 8 | 8 | 8 | 8 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BJ Management | Management | 2012 | — | — |
PF Management | Management | 2013 | — | — |
MS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Jonas Patrik Johansson | Management | 0 companies |
| Peter Fornstam | Management | 0 companies |
| Mette Schramm | Management | 0 companies |
| Jens Krogh Petersen | Board of Directors | 0 companies |
| Åke Hedlund | Board of Directors | 0 companies |
| Karl Peter Fornstam | Board of Directors | 0 companies |
| Pontus Weman Tell | Chairman | 0 companies |
| Mikael Håland | Board of Directors | 0 companies |
| John Peter Hedlund | Chairman | 0 companies |