| Revenue | DKK -4,5M | — |
| EBITDA | DKK 29K | +132% |
| Net profit | DKK 1,4M | +21% |
| Total assets | DKK 50,2M | +15% |
| Equity | DKK 45,2M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25.476 | 130.115 | 56.569 | 20.080 | 7.373 | 1.247 | 0 | 0 | 0 | — | — | — | -4.511 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 584 | 51.177 | 8.804 | -20.020 | -2.700 | -6.665 | -10.100 | 758 | -71 | -1.087 | -52 | -90 | 29 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 584 | 51.177 | 8.804 | -20.020 | -2.700 | -6.665 | -10.100 | 758 | -71 | -1.087 | -52 | -90 | 29 |
| Net financials | 88.247 | -24.776 | -14.261 | 390 | -14 | -3.193 | -3.283 | -4.244 | -3.259 | -968 | -5 | 1.264 | 1.397 |
| Profit before tax | -106.749 | -70.815 | -5.821 | -19.448 | -7.859 | -9.858 | -13.383 | -3.486 | -3.330 | -2.055 | -57 | 1.174 | 1.426 |
| Tax | -250 | -1.425 | -19.229 | 1.947 | 254 | -2.535 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -106.499 | -69.390 | 13.408 | -21.395 | -8.113 | -7.323 | -13.383 | -3.486 | -3.330 | -2.055 | -57 | 1.174 | 1.426 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 320.538 | 1.503.537 | 826.603 | 645.324 | 525.108 | 520.107 | 513.833 | 507.654 | 495.536 | 43.199 | 42.554 | 43.728 | 50.223 |
| Equity | 3.070 | 481.956 | 495.364 | 530.301 | 522.188 | 514.865 | 501.481 | 497.996 | 494.666 | 42.611 | 42.554 | 43.728 | 45.154 |
| Long-term debt | 114 | 23.648 | 16.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 317.354 | 997.933 | 315.098 | 115.023 | 2.920 | 242 | 352 | 6.658 | 70 | 588 | 0 | 0 | 5.069 |
| Total debt | 317.468 | 1.021.581 | 331.239 | 115.023 | 2.920 | 242 | 352 | 6.658 | 70 | 588 | 0 | 0 | 5.069 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2015 | — | — |
JV Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SV Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
TE Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FINANSIEL STABILITET | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bjørn Houlind | Management | 0 companies |
| Jens Verner Andersen | Chief Executive Officer | 0 companies |
| Svend Vestergaard Pedersen | Chief Executive Officer | 0 companies |
| Thomas Esben Khan | Management | 0 companies |
| Niels Olsen | Chairman | 0 companies |
| Laust Fall Nielsen | Board of Directors | 0 companies |
| Solveig Birte Rannje | Chairman | 0 companies |
| Rune Halkjær Ebbesen | Board of Directors | 0 companies |
| Kjeld Pedersen | Board of Directors | 0 companies |
| Susanne Christensen | Board of Directors | 0 companies |
| Poul Hedegaard | Board of Directors | 0 companies |
| Karina Enghaven Bentsen | Board of Directors | 0 companies |
| Lise Gronø | Board of Directors | 0 companies |
| Karsten Biltoft | Chairman | 0 companies |
| Klaus Runge | Board of Directors | 0 companies |
| Sam Baroudy | Chairman | 0 companies |
| Jes Jørgen Zander Brinch | Board of Directors | 0 companies |
| Karin Lykke Rasmussen | Board of Directors | 0 companies |
| Julie Bundgård Rasmussen | Board of Directors | 0 companies |
| Camilla Christiansen | Board of Directors | 0 companies |
| Søren Lohfert Wagner | Chairman | 0 companies |
| Flemming Kjestrup | Board of Directors | 0 companies |
| Jes Transbøl | Chairman | 0 companies |
| Paw Engsbye Rasmussen | Board of Directors | 0 companies |
| Per Wetke Hallgren | Chairman | 0 companies |
| Lars Jensen | Chairman | 0 companies |
| Henrik Bjerre-Nielsen | Chairman | 0 companies |
| Carsten Oppermann | Board of Directors | 0 companies |
| Benedikte Bolvig Lund | Board of Directors | 0 companies |
| Lise-Lotte Bolvig Dreiager | Board of Directors | 0 companies |