| Revenue | DKK -247K | -10% |
| EBITDA | DKK -247K | +10% |
| Net profit | DKK -164,3M | -226% |
| Total assets | DKK 311,8M | +17% |
| Equity | DKK 218,1M | +33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -12 | -12 | 13 | -14 | -1.010 | -1.064 | 371.279 | -1.095 | -1.809 | -2.237 | -2.291 | -273 | -247 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -174.527 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -12 | -12 | 13 | -14 | -1.010 | -1.064 | 1.898 | -1.095 | -1.809 | -2.237 | -2.291 | -273 | -247 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -48.133 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -12 | -12 | 13 | -14 | -1.010 | -1.064 | -46.235 | -1.095 | -1.809 | -2.237 | -2.291 | -273 | -247 |
| Net financials | -29 | -15 | -15 | 15 | -16 | -2.907 | -3.083 | -6.643 | -4.148 | -8.967 | -7.842 | -14.527 | -50.205 | -164.089 |
| Profit before tax | -44 | -27 | -27 | 28 | -30 | -3.917 | -4.147 | -52.878 | -5.243 | -10.776 | -10.079 | -16.818 | -50.479 | -164.335 |
| Tax | -0 | -0 | -0 | -0 | -0 | -860 | -912 | -5.825 | -1.153 | -2.366 | -2.215 | 4.299 | -85 | -8 |
| Net profit | -44 | -27 | -27 | 28 | -30 | -3.057 | -3.235 | -47.053 | -4.090 | -8.410 | -7.864 | -21.117 | -50.394 | -164.328 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 268 | 738 | 657 | 685 | 708 | 182.264 | 179.124 | 366.833 | 296.988 | 298.596 | 299.894 | 310.305 | 266.543 | 311.780 |
| Equity | 200 | 672 | 645 | 672 | 642 | 34.453 | 31.219 | 17.693 | 20.825 | 12.415 | 4.551 | 214.868 | 164.475 | 218.147 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 146.400 | 146.400 | 256.400 | 256.400 | 256.400 | 256.400 | 39.472 | 0 | 40.133 |
| Short-term debt | 68 | 66 | 12 | 12 | 66 | 1.411 | 1.505 | 78.913 | 19.764 | 29.781 | 38.943 | 55.965 | 102.068 | 53.500 |
| Total debt | 68 | 66 | 12 | 12 | 66 | 147.811 | 147.905 | 335.313 | 276.164 | 286.181 | 295.343 | 95.437 | 102.068 | 93.633 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Management | Management | 2008 | — | — |
BT Management | Management | 2012 | — | — |
SE Management | Management | 2015 | — | — |
MN Management | Management | 2021 | — | — |
HO Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TM Management | Management | 2014 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PA Management | Management | 2008 | — | — |
LG Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Björn Axel Zachrisson | Management | 0 companies |
| Björn Tomas Lindhardt | Management | 0 companies |
| Sven Erik Svensson | Management | 0 companies |
| Marcus Nord | Management | 0 companies |
| Hans Olof Glückman Bengtsson | Chief Executive Officer | 0 companies |
| Tord Martin Joakim Engström | Management | 0 companies |
| Anna Britta Maria Wallgren | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Lajos Gunnar Nemeth | Management | 0 companies |
| Jan Peter Kullberg | Board of Directors | 0 companies |
| David Mikael Persson | Board of Directors | 0 companies |
| Håkan Gustaf Oscar Winberg | Chairman | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Henrik Brehmer | Chairman | 0 companies |
| Inger Ulrika Larsson | Board of Directors | 0 companies |