| Revenue | DKK 818K | +16% |
| EBITDA | DKK -710K | -30% |
| Net profit | DKK -713K | -30% |
| Total assets | DKK 1,7M | -30% |
| Equity | DKK 1,5M | -32% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -227 | 825 | — | -1.564 | -1.122 | -496 | -207 | -214 | -1.259 | -1.808 | -351 | 705 | 818 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.252 | -1.528 |
| EBITDA | -227 | 825 | 0 | -1.564 | -1.122 | -496 | -207 | -214 | -1.259 | -1.808 | -351 | -547 | -710 |
| Depreciation & amort. | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -232 | 825 | 0 | -1.564 | -1.122 | -496 | -207 | -214 | -1.259 | -1.808 | -351 | -547 | -710 |
| Net financials | -1 | -57 | 0 | 48 | -71 | 113 | -9 | -5 | -31 | -114 | -17 | -2 | -3 |
| Profit before tax | — | 769 | 0 | -1.517 | -1.193 | -383 | -216 | -219 | -1.290 | -1.922 | -368 | -549 | -713 |
| Tax | -0 | -0 | -0 | -217 | -84 | -58 | -0 | -0 | -0 | -484 | -0 | -0 | -0 |
| Net profit | -233 | 769 | 0 | -1.300 | -1.110 | -325 | -216 | -219 | -1.290 | -1.438 | -368 | -549 | -713 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 177 | 2.599 | 0 | 1.487 | 807 | 251 | 284 | 310 | 613 | 3.208 | 2.832 | 2.424 | 1.685 |
| Equity | — | 1.967 | 0 | 160 | -950 | -1.275 | 1 | -219 | -1.139 | -2.577 | 2.804 | 2.255 | 1.542 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.271 | 1.491 | 248 | 493 | 515 | 5.749 | 0 | 0 | 0 |
| Short-term debt | 12 | -633 | 0 | 1.328 | 486 | 34 | 36 | 36 | 1.237 | 36 | 28 | 169 | 142 |
| Total debt | 12 | -633 | 0 | 1.328 | 1.757 | 1.525 | 284 | 528 | 1.752 | 5.785 | 28 | 169 | 142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TF Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Eva Steiness | Chief Executive Officer | 0 companies |
| Torben Frank Skarsfeldt | Chief Executive Officer | 0 companies |
| Lars Beck-Thomsen | Board of Directors | 0 companies |
| Viggo Gunnersen Harboe | Board of Directors | 0 companies |
| Søren Elmann Ingerslev | Chairman | 0 companies |
| Arnstein Gunnestad Endresen | Board of Directors | 0 companies |
| Elisabeth Marianne Bock | Board of Directors | 0 companies |
| Volodymyr Berezin | Board of Directors | 0 companies |