| Revenue | DKK 38K | -67% |
| EBITDA | DKK 38K | -67% |
| Net profit | DKK -155K | +17% |
| Total assets | DKK 10,5M | -3% |
| Equity | DKK 2,3M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | 222 | -94 | 69 | 385 | 218 | 1.054 | -647 | 10 | -6 | 95 | 124 | 117 | 38 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -193 | 5 | -94 | 69 | 385 | 218 | 1.054 | -647 | 10 | -6 | -848 | 124 | 117 | 38 |
| Depreciation & amort. | -19 | -925 | -4.399 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -212 | -920 | -4.493 | 58 | 385 | 218 | 1.054 | -647 | 10 | -6 | -848 | 124 | 117 | 38 |
| Net financials | -16 | -28 | -56 | -0 | -0 | -2 | -4 | -59 | -96 | -97 | -105 | -302 | -364 | -243 |
| Profit before tax | -114 | -948 | -4.549 | 58 | 384 | 216 | 1.050 | -705 | -86 | -103 | -953 | -179 | -247 | -205 |
| Tax | 57 | -217 | -997 | 1.188 | 8 | -28 | -1 | -157 | -21 | -25 | -4 | -67 | -59 | -49 |
| Net profit | -171 | -731 | -3.553 | -1.130 | 377 | 244 | 1.052 | -548 | -65 | -78 | -949 | -112 | -188 | -155 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.078 | 14.008 | 10.307 | 9.169 | 9.344 | 9.694 | 10.756 | 10.455 | 10.280 | 10.205 | 11.043 | 10.930 | 10.784 | 10.497 |
| Equity | 329 | 5.408 | 10.256 | 9.126 | 9.276 | 9.521 | 10.572 | 2.942 | 2.744 | 2.901 | 2.885 | 2.676 | 2.488 | 2.333 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.971 | 6.977 | 6.980 | 6.987 | 6.993 | 6.999 | 7.006 |
| Short-term debt | 5.749 | 8.599 | 51 | 43 | 68 | 173 | 184 | 542 | 559 | 324 | 1.171 | 1.261 | 1.296 | 1.158 |
| Total debt | 5.749 | 8.599 | 51 | 43 | 68 | 173 | 184 | 7.513 | 7.536 | 7.304 | 8.158 | 8.254 | 8.296 | 8.164 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW Management | Management | 2019 | — | — |
SL Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIRK KAPITAL A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Bettina Winther Christensen | Management | 0 companies |
| Søren Lindgaard | Management | 0 companies |
| Søren Vad Sørensen | Chairman | 0 companies |
| Bjarne Ammitzbøll | Chairman | 0 companies |
| Signe Krog Jensen | Board of Directors | 0 companies |
| Martin Deppe Mørup | Chairman | 0 companies |
| Flemming Hoff Jakobsen | Board of Directors | 0 companies |
| Jacob Steen Jensen | Board of Directors | 0 companies |
| Søren Marquart Alsen | Chairman | 0 companies |