| Revenue | — | — |
| EBITDA | DKK -52K | -44% |
| Net profit | DKK 633K | -47% |
| Total assets | DKK 30,9M | -7% |
| Equity | DKK 30,9M | -7% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -24 | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 8.855 | -20 | -31 | -47 | -16 | -18 | -1.009 | -1.971 | -24 | -26.945 | -55 | -36 | -52 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8.855 | -20 | -31 | -47 | -16 | -18 | -1.009 | -1.971 | -24 | -26.945 | -55 | -36 | -52 |
| Net financials | -1.581 | -6.086 | -8.415 | -7.595 | -9.661 | -10.086 | -11.288 | -13.944 | -14.909 | 3.377.697 | 1.089 | 1.298 | 694 |
| Profit before tax | 7.274 | -6.106 | -8.446 | -7.642 | -9.677 | -10.103 | -12.297 | -15.915 | -14.933 | 3.350.752 | 1.034 | 1.262 | 642 |
| Tax | 2.094 | -65 | -1.609 | -1.451 | -1.754 | -1.824 | -2.011 | -2.400 | -2.557 | -1.208 | 51 | 66 | 9 |
| Net profit | 5.180 | -6.041 | -6.837 | -6.191 | -7.923 | -8.279 | -10.285 | -13.514 | -12.376 | 3.351.960 | 983 | 1.196 | 633 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 832.893 | 828.070 | 827.257 | 827.649 | 850.399 | 849.796 | 848.708 | 847.254 | 835.189 | 40.605 | 41.393 | 33.104 | 30.889 |
| Equity | 767.180 | 761.139 | 754.302 | 748.111 | 742.834 | 734.555 | 724.269 | 710.755 | 698.379 | 40.339 | 41.322 | 33.018 | 30.851 |
| Long-term debt | 61.391 | 66.916 | 72.938 | 79.521 | 107.548 | 115.224 | 124.203 | 134.980 | 136.590 | 0 | 0 | 0 | 9 |
| Short-term debt | 4.322 | 15 | 17 | 17 | 17 | 17 | 236 | 1.519 | 220 | 266 | 71 | 86 | 29 |
| Total debt | 65.713 | 66.931 | 72.955 | 79.538 | 107.565 | 115.241 | 124.439 | 136.499 | 136.810 | 266 | 71 | 86 | 38 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANNY A/S | Company | 100.0% | 100.0% | 2022 |
| Individual | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Ellegaard | Chief Executive Officer | 0 companies |
| Poul Bjerregaard Olesen | Board of Directors | 0 companies |
| Steen Damsgård Pedersen | Chairman | 0 companies |
| Leon Giessing Sørensen | Board of Directors | 0 companies |
| Lars Erik Edvard Carlsson | Board of Directors | 0 companies |