| Revenue | DKK -12K | -171% |
| EBITDA | DKK -12K | -171% |
| Net profit | DKK -15K | -223% |
| Total assets | DKK 206K | -27% |
| Equity | DKK -160K | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 685 | -307 | -198 | -189 | 36 | -64 | -61 | 59 | 72 | 52 | 31 | 16 | -12 |
| Staff expenses | -2.225 | -1.436 | -429 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.540 | -1.744 | -628 | -200 | 36 | -64 | -61 | 59 | 61 | 52 | 31 | 16 | -12 |
| Depreciation & amort. | -61 | -37 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.602 | -1.781 | -635 | -200 | 36 | -64 | -61 | 59 | 61 | 52 | 31 | 16 | -12 |
| Net financials | -172 | -142 | -138 | -144 | -126 | -155 | -160 | -101 | -41 | -13 | -2 | -4 | -3 |
| Profit before tax | -1.773 | -1.923 | -773 | -344 | -90 | -219 | -221 | -43 | 19 | 39 | 28 | 12 | -15 |
| Tax | -457 | -88 | -106 | -223 | -211 | -94 | -48 | -9 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.317 | -1.835 | -667 | -120 | 120 | -125 | -173 | -34 | 19 | 39 | 28 | 12 | -15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.515 | 1.036 | 297 | 408 | 276 | 293 | 236 | 105 | 46 | 33 | 263 | 280 | 206 |
| Equity | -876 | -2.711 | -3.378 | -3.498 | -3.518 | -3.644 | -3.817 | -4.002 | -3.983 | -3.944 | -158 | -146 | -160 |
| Long-term debt | 3.039 | 2.775 | 3.602 | 3.891 | 3.794 | 3.937 | 4.043 | 3.946 | 4.019 | 3.967 | 412 | 316 | 306 |
| Short-term debt | 1.352 | 972 | 74 | 15 | 0 | 0 | 10 | 162 | 10 | 10 | 10 | 110 | 60 |
| Total debt | 4.391 | 3.747 | 3.675 | 3.906 | 3.794 | 3.937 | 4.053 | 4.107 | 4.029 | 3.977 | 422 | 426 | 366 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2009 | — | — |
RE Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Rolf Eirik Kjeseth | Chief Executive Officer | 0 companies |
| Endre Kaurin | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Åge Hestetræet | Chairman | 0 companies |
| Martin Dahl Jespersen | Board of Directors | 0 companies |
| Svein Johansen | Board of Directors | 0 companies |
| Carl Erik Anfindsen | Board of Directors | 0 companies |