| Revenue | DKK -3K | -18% |
| EBITDA | DKK -3K | +18% |
| Net profit | DKK 86K | +476% |
| Total assets | DKK 969K | +8% |
| Equity | DKK -1,8M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -12 | 41 | -30 | -91 | -22 | -55 | -49 | -76 | -49 | -29 | -19 | -4 | -3 |
| Staff expenses | -0 | -0 | -0 | -0 | -242 | -363 | -363 | -266 | -86 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -12 | 41 | -30 | -332 | -385 | -419 | -315 | -162 | -49 | -29 | -19 | -4 | -3 |
| Depreciation & amort. | -4 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -17 | 41 | -30 | -332 | -385 | -419 | -315 | -162 | -49 | -29 | -19 | -4 | -3 |
| Net financials | -7 | -7 | -12 | -2 | -29 | 39 | 337 | -294 | 80 | -720 | -87 | -872 | 19 | 89 |
| Profit before tax | -31 | -24 | 28 | -32 | -361 | -346 | -82 | -608 | -82 | -769 | -116 | -891 | 15 | 86 |
| Tax | -0 | -0 | -0 | -7 | 7 | -0 | -0 | -0 | -0 | 0 | 1 | -0 | -0 | -0 |
| Net profit | -31 | -24 | 28 | -25 | -368 | -346 | -82 | -608 | -82 | -769 | -116 | -891 | 15 | 86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 356 | 353 | 200 | 2.048 | 1.484 | 2.677 | 3.188 | 2.687 | 2.534 | 1.798 | 1.709 | 861 | 901 | 969 |
| Equity | 178 | 154 | 183 | 1.442 | 973 | 627 | 545 | -63 | -145 | -915 | -1.031 | -1.922 | -1.907 | -1.820 |
| Long-term debt | 0 | 0 | 0 | 0 | 490 | 2.030 | 2.616 | 2.720 | 747 | 2.674 | 0 | 2.703 | 2.703 | 0 |
| Short-term debt | 178 | 199 | 17 | 606 | 21 | 20 | 27 | 30 | 1.932 | 38 | 2.740 | 80 | 104 | 2.790 |
| Total debt | 178 | 199 | 17 | 606 | 511 | 2.050 | 2.643 | 2.750 | 2.679 | 2.712 | 2.740 | 2.783 | 2.807 | 2.790 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 1980 | — | — |
JR Management | Management | 1980 | — | — |
JP Management | Management | 1980 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Norah Sallyanna Walker | Management | 0 companies |
| John Robert Knudsen | Management | 0 companies |
| Jonna Pedersen | Management | 0 companies |
| Martin Robert Knudsen | Chief Executive Officer | 0 companies |
| Torsten Klaus Berning | Board of Directors | 0 companies |
| Jens Otto Borovski Hundsdahl | Board of Directors | 0 companies |