| Revenue | DKK -29K | -21% |
| EBITDA | DKK -29K | +21% |
| Net profit | DKK -26K | +61% |
| Total assets | DKK 52K | +57% |
| Equity | DKK -15,1M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -12 | -12 | -30 | -5 | -25 | -43 | -39 | 1 | -35 | -27 | -37 | -29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 303 | -12 | -12 | -30 | -5 | -25 | -43 | -39 | 1 | -35 | -27 | -37 | -29 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 303 | -12 | -12 | -30 | -5 | -25 | -43 | -39 | 1 | -35 | -27 | -37 | -29 |
| Net financials | -622 | -633 | -654 | -751 | -733 | -845 | -927 | -940 | -699 | 10 | -5 | -44 | -12 |
| Profit before tax | -319 | -645 | -667 | -781 | -738 | -870 | -970 | -978 | -699 | -25 | -32 | -81 | -42 |
| Tax | 159 | 133 | -26 | 45 | 2.106 | -7 | -17 | -6 | -1.805 | 1.799 | -360 | -14 | -15 |
| Net profit | -478 | -778 | -641 | -826 | -2.844 | -863 | -952 | -972 | 1.107 | -1.824 | 328 | -67 | -26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.293 | 2.163 | 2.187 | 2.123 | 3 | 8 | 37 | 11 | 1.810 | 14 | 402 | 33 | 52 |
| Equity | -6.747 | -7.525 | -8.166 | -8.992 | -11.836 | -12.699 | -13.651 | -14.623 | -13.517 | -15.340 | -15.012 | -15.080 | -15.106 |
| Long-term debt | 9.024 | 9.656 | 10.308 | 11.058 | 11.787 | 12.630 | 13.555 | 14.493 | 15.304 | 15.183 | 15.395 | 15.084 | 15.129 |
| Short-term debt | 17 | 33 | 45 | 57 | 52 | 77 | 133 | 142 | 23 | 172 | 19 | 29 | 29 |
| Total debt | 9.041 | 9.688 | 10.353 | 11.115 | 11.839 | 12.707 | 13.688 | 14.635 | 15.327 | 15.354 | 15.414 | 15.113 | 15.158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2018 | — | — |
MY Management | Management | 2019 | — | — |
MT Management | Management | 2010 | — | — |
PC Management | Management | 2018 | — | — |
RP Deputy | Deputy | 2018 | — | — |
RP Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
RP Deputy | Deputy | 2022 | — | — |
MK Management | Management | 2022 | — | — |
JK Management | Management | 2010 | — | — |
SS Management | Management | 2012 | — | — |
BW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
TB Management | Management | 2012 | — | — |
CS Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2019 | |
| Individual | 10.0% | 10.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Agerskov | Management | 0 companies |
| Michael Young Nielsen | Management | 0 companies |
| Mikael Thaarup Robertsen | Management | 0 companies |
| Per Clifford Killiner | Management | 0 companies |
| Rishi Patel | Deputy | 0 companies |
| Rune Petersen | Chief Executive Officer | 0 companies |
| Romain Pierre Leroy | Deputy | 0 companies |
| Merete Kjær Buchgreitz | Management | 0 companies |
| Jani Kristian Nokkanen | Management | 0 companies |
| Steen Sønderby | Management | 0 companies |
| Burkhart Willfried Franz-Nielsen | Chief Executive Officer | 0 companies |
| Tina Brix Andersen | Management | 0 companies |
| Claus Schei Mathisen | Chief Executive Officer | 0 companies |
| Mads Pihl Sørensen | Board of Directors | 0 companies |
| Rasmus Nørgaard | Chairman | 0 companies |
| Tobias Emanuel Alsborger | Board of Directors | 0 companies |
| Rishi Patel | Chairman | 0 companies |
| Johan Kristian Tuft | Board of Directors | 0 companies |