| Revenue | DKK 227K | +38% |
| EBITDA | DKK 227K | +38% |
| Net profit | DKK -137K | -182% |
| Total assets | DKK 14,9M | +0% |
| Equity | DKK 3,7M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -668 | -337 | -7 | -14 | -13 | 1.502 | -14 | -2 | 203 | 164 | 227 |
| Staff expenses | -1.811 | -1.811 | -1.811 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.378 | -2.241 | -2.479 | -341 | -7 | -14 | -13 | 1.502 | -14 | 2.422 | 1.953 | 164 | 227 |
| Depreciation & amort. | 4 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.382 | -2.254 | -2.479 | -341 | -7 | -14 | -13 | 1.502 | -14 | 2.422 | 1.953 | 164 | 227 |
| Net financials | 160 | -109 | 3.936 | 12 | 0 | 25 | 16 | 3 | 3 | -109 | -566 | -94 | -364 |
| Profit before tax | -2.222 | -2.362 | 1.458 | -329 | -7 | 11 | 2 | 1.505 | -11 | 2.313 | 1.387 | 71 | -137 |
| Tax | -126 | -72 | -0 | 231 | -0 | -0 | -0 | -0 | -0 | -1 | -31 | -96 | -0 |
| Net profit | -2.096 | -2.290 | 1.458 | -559 | -7 | 11 | 2 | 1.505 | -11 | 2.314 | 1.418 | 167 | -137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.901 | 14.370 | 9.702 | 1.099 | 1.085 | 1.096 | 156 | 1.659 | 149 | 13.037 | 14.940 | 14.975 | 14.945 |
| Equity | 9.955 | 7.665 | 1.623 | 1.064 | 1.057 | 1.067 | 127 | 1.632 | 121 | 2.297 | 3.716 | 3.883 | 3.746 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.694 | 11.190 | 11.072 | 11.180 |
| Short-term debt | 6.946 | 6.705 | 8.079 | 35 | 29 | 29 | 29 | 27 | 28 | 46 | 35 | 20 | 20 |
| Total debt | 6.946 | 6.705 | 8.079 | 35 | 29 | 29 | 29 | 27 | 28 | 10.740 | 11.225 | 11.092 | 11.200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2025 | — | — |
UT Management | Management | 2009 | — | — |
MG Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Capri Invest ApS | Company | 50.0% | 50.0% | 2023 |
NORLING KIERKEGAARD INVEST ApS | Company | 25.0% | 25.0% | 2023 |
T&P Invest ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Henin Falk-Rønne | Management | 0 companies |
| Ulrik Thalbitzer-Foldskov | Management | 0 companies |
| Michael Gauguin Houghton-Larsen | Management | 0 companies |
| Thomas Hénin Falk-Rønne | Board of Directors | 0 companies |
| Teddy Brandt Kierkegaard | Board of Directors | 0 companies |