| Revenue | DKK -12K | -5% |
| EBITDA | DKK -12K | +5% |
| Net profit | DKK -9K | +27% |
| Total assets | DKK 3K | +110% |
| Equity | DKK -2,2M | +0% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 52 | — | — | -119 | -312 | -43 | -41 | -13 | -11 | -12 | -12 | -12 | -12 |
| Staff expenses | -0 | -0 | -0 | -10 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 52 | 0 | 0 | -129 | -319 | -43 | -41 | -13 | -11 | -12 | -12 | -12 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -1.600 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 52 | 0 | 0 | -1.729 | -319 | -43 | -41 | -13 | -11 | -12 | -12 | -12 | -12 |
| Net financials | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
| Profit before tax | 51 | 0 | 0 | -1.729 | -319 | -43 | -41 | -13 | -11 | -12 | -12 | -12 | -12 |
| Tax | 13 | -0 | -0 | -53 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 |
| Net profit | 39 | 0 | 0 | -1.676 | -319 | -43 | -41 | -13 | -11 | -12 | -12 | -12 | -9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.451 | 0 | 0 | 254 | 48 | 52 | 8 | 0 | 1 | 1 | 1 | 1 | 3 |
| Equity | 12 | 0 | 0 | -1.724 | -2.043 | -2.086 | -2.127 | -2.140 | -2.151 | -2.163 | -2.175 | -2.187 | -2.196 |
| Long-term debt | -2.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -12 | 0 | 0 | 1.978 | 2.091 | 2.137 | 2.134 | 2.140 | 2.151 | 2.163 | 2.175 | 2.188 | 2.199 |
| Total debt | -2.139 | 0 | 0 | 1.978 | 2.091 | 2.137 | 2.134 | 2.140 | 2.151 | 2.163 | 2.175 | 2.188 | 2.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
FL Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EXSOS INTERNATIONAL ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Bettina Lindberg Christensen | Chief Executive Officer | 0 companies |
| Flemming Lindberg Christensen | Chief Executive Officer | 0 companies |
| Claus Olaf Nielsen | Chairman | 0 companies |