| Revenue | DKK 104K | -15% |
| EBITDA | DKK 104K | -15% |
| Net profit | DKK 245K | -27% |
| Total assets | DKK 830K | -28% |
| Equity | DKK -2,6M | +9% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 740 | 2.832 | 1.437 | 372 | -205 | -259 | -20 | -17 | 64 | 125 | 122 | 104 |
| Staff expenses | -1.154 | -1.701 | -2.586 | -3.011 | -97 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -414 | 1.131 | -1.149 | -2.639 | -302 | -254 | -20 | -17 | 64 | 125 | 122 | 104 |
| Depreciation & amort. | -0 | 22 | 37 | -44 | -29 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -414 | 1.109 | -1.186 | -2.683 | -332 | -254 | -20 | -17 | 64 | 125 | 122 | 104 |
| Net financials | -0 | -106 | -47 | -28 | 0 | 407 | -44 | 234 | -170 | -189 | -213 | -141 |
| Profit before tax | -415 | 1.003 | -1.232 | -2.711 | -332 | 154 | -64 | 216 | -107 | 309 | 335 | 245 |
| Tax | -102 | 246 | -270 | 267 | -107 | 73 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -313 | 758 | -963 | -2.978 | -225 | 81 | -64 | 216 | -107 | 309 | 335 | 245 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.436 | 2.104 | 1.352 | 1.055 | 554 | 207 | 205 | 206 | 1.448 | 1.374 | 1.149 | 830 |
| Equity | -233 | 524 | -438 | -3.416 | -3.641 | -3.560 | -3.624 | -3.408 | -3.514 | -3.206 | -2.871 | -2.626 |
| Long-term debt | 1.649 | 930 | 1.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20 | 647 | 299 | 4.471 | 4.195 | 3.767 | 3.829 | 3.614 | 4.963 | 4.580 | 4.020 | 3.457 |
| Total debt | 1.669 | 1.577 | 1.790 | 4.471 | 4.195 | 3.767 | 3.829 | 3.614 | 4.963 | 4.580 | 4.020 | 3.457 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LØ | Chairman | 2016 | — | — |
| Chairman | 2019 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Per Henrik Lindrup | Chief Executive Officer | 0 companies |
| Marius Lorentzen | Chief Executive Officer | 0 companies |
| Kirsten Anker Sørensen | Chief Executive Officer | 0 companies |
| Leif Øie | Chairman | 0 companies |
| Martha Bergh Lunde | Chairman | 0 companies |
| Siri Legernes | Chairman | 0 companies |
| Kristin Olsson Augestad | Chairman | 0 companies |
| Rolf Maurseth | Chairman | 0 companies |