| Revenue | DKK 450K | -50% |
| EBITDA | DKK -1,7M | -110% |
| Net profit | DKK -1,1M | -43% |
| Total assets | DKK 2,5M | +1% |
| Equity | DKK 1,1M | -51% |
| Employees | 1 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.691 | 3.576 | 3.616 | 4.331 | 3.234 | 2.210 | 1.968 | 1.800 | 0 | 0 | 1.800 | 900 | 450 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.848 | -3.915 | -3.487 | -5.243 | -2.520 | -2.184 | -2.185 | -2.155 | -2 | -0 | -1.363 | -1.306 | -1.766 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -315 | -589 | -1.552 | -1.395 | 322 | -218 | -354 | -541 | -80 | 155 | 45 | -810 | -1.703 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -315 | -589 | -1.552 | -1.395 | 322 | -218 | -354 | -541 | -80 | 155 | 45 | -810 | -1.703 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.661 | 152 | 2.487 | 2.731 | 925 | 457 | 910 | 917 | 94 | 78 | -38 | 11 | 19 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.346 | -437 | 935 | 1.336 | 1.247 | 240 | 556 | 376 | 14 | 233 | 7 | -798 | -1.684 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 338 | -207 | 86 | 4 | 212 | 7 | 66 | 14 | 1 | 32 | 5 | -0 | -541 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.007 | -230 | 849 | 1.332 | 1.035 | 232 | 490 | 362 | 13 | 201 | 2 | -798 | -1.143 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.398 | 22.856 | 23.299 | 26.168 | 9.269 | 8.760 | 8.256 | 9.315 | 3.635 | 6.561 | 3.963 | 2.448 | 2.469 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 21.892 | 21.662 | 22.511 | 23.843 | 7.758 | 7.990 | 7.481 | 7.843 | 2.856 | 3.057 | 3.060 | 2.261 | 1.118 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 394 | 207 | 0 | 377 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.112 | 988 | 788 | 1.948 | 1.510 | 769 | 776 | 1.388 | 779 | 3.504 | 904 | 187 | 1.351 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.506 | 1.194 | 788 | 2.324 | 1.510 | 769 | 776 | 1.472 | 779 | 3.504 | 904 | 187 | 1.351 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1975 | — | — |
JS Management | Management | 1998 | — | — |
HM Management | Management | 1975 | — | — |
CI Management | Management | 1975 | — | — |
CI Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
EV Management | Management | 1975 | — | — |
TH Management | Management | 2002 | — | — |
HC Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Buhl Jensen | Management | 0 companies |
| Jytte Sederholm | Management | 0 companies |
| Henrik Madsen | Management | 0 companies |
| Connie Inge Rasmussen | Management | 0 companies |
| Carsten Ib Hansen | Chief Executive Officer | 0 companies |
| Erik Vienberg | Management | 0 companies |
| Torben Hjalmar Jensen Næsvang | Management | 0 companies |
| Henrik Christensen | Management | 0 companies |
| Robert Rudolf Sjöqvist | Board of Directors | 0 companies |
| Steen Otto Ulrich | Board of Directors | 0 companies |
| Elsebeth Dannesboe | Board of Directors | 0 companies |
| Peter Hergens Kolte Marcussen | Board of Directors | 0 companies |
| Hans Henrik Laugesen Drachmann | Board of Directors | 0 companies |
| Jens-Erik Valentin | Board of Directors | 0 companies |
| Søren Hahnemann | Board of Directors | 0 companies |
| Jan Peter Seeberg Erlund | Board of Directors | 0 companies |
| Torben Gülnar Jensen | Board of Directors | 0 companies |
| Robert R.A. Sjøqvist | Board of Directors | 0 companies |
| Jørgen Poulsen Dannesboe | Chairman | 0 companies |
| Steen Olsen | Board of Directors | 0 companies |