| Revenue | DKK -104K | +32% |
| EBITDA | DKK -104K | -32% |
| Net profit | DKK 10,2M | -93% |
| Total assets | DKK 188,3M | -4% |
| Equity | DKK 186,6M | -2% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -22 | -72 | -44 | -121 | -65 | 0 | 0 | -79 | -104 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -136 | -22 | -72 | -44 | -121 | -65 | -106 | -124 | -79 | -104 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -136 | -22 | -72 | -44 | -121 | -65 | -106 | -124 | -79 | -104 |
| Net financials | -5.348 | -83.059 | -5.270 | -23.922 | -9.851 | 9.460 | 3.954 | 10.309 | 143.291 | 10.282 |
| Profit before tax | -5.483 | -83.082 | -5.343 | -23.966 | -9.972 | 9.395 | 3.848 | 10.186 | 143.212 | 10.178 |
| Tax | -1.169 | -1.196 | -1.175 | -44 | -556 | -15 | -22 | -64 | -17 | -28 |
| Net profit | -4.315 | -81.886 | -4.167 | -23.922 | -9.416 | 9.410 | 3.870 | 10.249 | 143.228 | 10.206 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 152.407 | 72.737 | 74.165 | 54.804 | 47.680 | 57.042 | 61.641 | 54.875 | 196.998 | 188.278 |
| Equity | 14.025 | -67.861 | -72.028 | -95.950 | 46.635 | 56.045 | 59.915 | 53.164 | 190.392 | 186.598 |
| Long-term debt | 0 | 126.100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 138.382 | 14.498 | 146.193 | 150.753 | 1.045 | 997 | 1.726 | 1.711 | 6.606 | 1.680 |
| Total debt | 138.382 | 140.598 | 146.193 | 150.753 | 1.045 | 997 | 1.726 | 1.711 | 6.606 | 1.680 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2022 | — | — |
TE | Deputy | 2008 | — | — |
MW Management | Management | 2014 | — | — |
ØM Deputy | Deputy | 2013 | — | — |
SA Deputy | Deputy | 2018 | — | — |
TW | Deputy | 2019 | — | — |
KS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Norman | Management | 0 companies |
| Trond Eivind Skodjevåg Bø | Deputy | 0 companies |
| Morten Wergeland Brekke | Management | 0 companies |
| Øyvind Mølmann | Deputy | 0 companies |
| Svein Arild Vestermo | Deputy | 0 companies |
| Thomas William Scobie Røkke | Deputy | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Carl Johan Henrik Ek | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Sindre Rotevatn | Chairman | 0 companies |
| Bernd Johannes Frühwald | Chairman | 0 companies |
| Jens Jakob Skaadstrup Andersen | Board of Directors | 0 companies |
| Sven Michael Hermansson | Chairman | 0 companies |
| Jon Erik Engeset | Board of Directors | 0 companies |
| Rolf Morten Lie Holum | Chairman | 0 companies |
| Jon Espen Wergeland Asheim | Chairman | 0 companies |