| Revenue | DKK -14K | -79% |
| EBITDA | DKK -14K | +93% |
| Net profit | DKK -11K | +69% |
| Total assets | DKK 283K | -91% |
| Equity | DKK 189K | -94% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 165 | 341 | 478 | 456 | 463 | 505 | 487 | 491 | 422 | 474 | -69 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 165 | 341 | 390 | 555 | 3.001 | 505 | 487 | 491 | 334 | 874 | -207 | -14 |
| Depreciation & amort. | 39 | 82 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 126 | 259 | 390 | 555 | 3.001 | 505 | 487 | 491 | 334 | 874 | -207 | -14 |
| Net financials | -93 | 136 | -206 | -203 | -183 | -197 | -206 | -131 | -173 | -80 | 131 | -1 |
| Profit before tax | 33 | 395 | 183 | 352 | 2.818 | 308 | 281 | 360 | 161 | 794 | -76 | -15 |
| Tax | 18 | 56 | 47 | 81 | 620 | 68 | 62 | 79 | 35 | 175 | -39 | -3 |
| Net profit | 15 | 339 | 136 | 271 | 2.198 | 240 | 219 | 281 | 126 | 619 | -37 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.496 | 5.736 | 6.051 | 6.341 | 9.100 | 8.464 | 8.429 | 8.407 | 8.440 | 8.800 | 3.330 | 283 |
| Equity | 143 | 481 | 887 | 1.158 | 3.356 | 2.840 | 2.819 | 2.881 | 2.726 | 3.345 | 3.307 | 189 |
| Long-term debt | 4.171 | 4.863 | 4.801 | 4.675 | 4.723 | 4.686 | 0 | 4.293 | 4.137 | 3.925 | 0 | 0 |
| Short-term debt | 1.182 | 392 | 312 | 436 | 391 | 307 | 4.972 | 596 | 959 | 824 | 23 | 95 |
| Total debt | 5.354 | 5.255 | 5.113 | 5.111 | 5.113 | 4.993 | 4.972 | 4.889 | 5.096 | 4.749 | 23 | 95 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CØ Unofficial title | Unofficial title | 2023 | — | — |
AO Management | Management | 2012 | — | — |
JJ Audit | Audit | 2014 | — | — |
BC Management | Management | 2009 | — | — |
TH Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PANT INVEST I ApS | Company | 100.0% | 100.0% | 2012 |
| Individual | 66.7% | 66.7% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Østergaard | Unofficial title | 0 companies |
| Allan Odgaard | Management | 0 companies |
| Jan Juul Buskbjerg | Audit | 0 companies |
| Bent Christiansen | Management | 0 companies |
| Thomas Høgh | Management | 0 companies |
| Poul Holmgård | Chairman | 0 companies |