| Revenue | DKK -178K | -13% |
| EBITDA | DKK -238K | -20% |
| Net profit | DKK -187K | -105% |
| Total assets | DKK 634K | -80% |
| Equity | DKK 0 | -100% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -58 | -121 | 221 | -653 | -353 | -666 | -1.315 | -1.551 | -1.412 | -205 | -178 |
| Staff expenses | -0 | -10 | -287 | -948 | -1.725 | -1.830 | -1.377 | -1.399 | -1.345 | -7 | -60 |
| EBITDA | -58 | 2.721 | 3.024 | -964 | -2.200 | -1.564 | -2.864 | -3.775 | -2.758 | -198 | -238 |
| Depreciation & amort. | -0 | -0 | 7 | -44 | -44 | -33 | -33 | -239 | -0 | -0 | -0 |
| EBIT | -58 | 2.721 | 3.017 | -1.008 | -2.244 | -1.597 | -2.896 | -4.014 | -2.758 | -198 | -238 |
| Net financials | 271 | 113 | 2.288 | -211 | 929 | 3.643 | 7.157 | -5.469 | -587 | 3.847 | 51 |
| Profit before tax | 213 | 2.834 | 5.305 | -1.219 | -1.315 | 2.046 | 4.260 | -9.483 | -3.345 | 3.649 | -187 |
| Tax | -0 | 1.426 | 343 | 370 | 99 | 1.475 | 1.118 | -380 | -0 | -0 | -0 |
| Net profit | 213 | 1.408 | 4.962 | -1.588 | -1.414 | 572 | 3.142 | -9.103 | -3.345 | 3.649 | -187 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.384 | 6.787 | 17.020 | 17.347 | 21.276 | 24.687 | 17.969 | 5.518 | 4.761 | 3.230 | 634 |
| Equity | 2.405 | 3.713 | 8.575 | 6.887 | 5.372 | 5.843 | 8.986 | -117 | -3.462 | 187 | 0 |
| Long-term debt | 916 | 916 | 5.875 | 5.653 | 5.477 | 5.837 | 5.466 | 187 | 0 | 0 | 0 |
| Short-term debt | 2.063 | 2.158 | 2.570 | 4.806 | 10.428 | 13.007 | 2.755 | 5.449 | 8.223 | 3.042 | 634 |
| Total debt | 2.979 | 3.074 | 8.445 | 10.459 | 15.905 | 18.844 | 8.984 | 5.635 | 8.223 | 3.042 | 634 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DB Unofficial title | Unofficial title | 2023 | — | — |
NW Unofficial title | Unofficial title | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 | |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Dines Benned Jensen | Unofficial title | 0 companies |
| Nete Weber | Unofficial title | 0 companies |
| Stefan Boll Johansen | Board of Directors | 0 companies |
| Michael Bech | Chairman | 0 companies |
| Stig German Mathiasen | Chairman | 0 companies |
| Bo Holm Hansen | Board of Directors | 0 companies |
| Freddy Meyenburg | Board of Directors | 0 companies |
| Lars Bloch | Board of Directors | 0 companies |
| Torben Binderup Rasmussen | Chairman | 0 companies |