| Revenue | DKK 0 | — |
| EBITDA | DKK -84K | +70% |
| Net profit | DKK -3,2M | -1285% |
| Total assets | DKK 33,7M | -8% |
| Equity | DKK 17,3M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -22 | -30 | -44 | -71 | -89 | -74 | 3.348 | -79 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -22 | -30 | -44 | -71 | -89 | -74 | 3.348 | -79 | -85 | -83 | -284 | -84 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -22 | -30 | -44 | -71 | -89 | -74 | 3.348 | -79 | -85 | -83 | -284 | -84 |
| Net financials | 25 | 22 | 819 | 6.603 | 1.743 | 1.037 | -4.717 | 3.523 | 16.327 | 15.513 | -11.361 | -217 | -4.073 |
| Profit before tax | 19 | -0 | 789 | 6.559 | 1.672 | 948 | -4.801 | 3.453 | 16.249 | 15.428 | -11.444 | -300 | -4.157 |
| Tax | 0 | -2 | -0 | 4 | 21 | 209 | -5 | -7 | 3.279 | 3.217 | -2.343 | -66 | -914 |
| Net profit | 19 | 1 | 1.115 | 6.555 | 1.651 | 739 | -4.796 | 3.460 | 12.969 | 11.921 | -9.102 | -234 | -3.243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.154 | 5.562 | 6.988 | 13.357 | 15.110 | 17.742 | 14.052 | 17.857 | 34.672 | 47.550 | 35.135 | 36.616 | 33.711 |
| Equity | -6.005 | -3.725 | -2.610 | 3.945 | 5.596 | 6.335 | 1.539 | 4.999 | 17.968 | 29.890 | 20.788 | 20.553 | 17.311 |
| Long-term debt | 0 | 0 | 0 | 0 | 21 | 136 | 0 | 0 | 3.279 | 3.362 | 0 | 0 | 0 |
| Short-term debt | 9.159 | 9.287 | 9.598 | 9.412 | 9.494 | 11.271 | 12.513 | 12.858 | 13.424 | 14.298 | 14.347 | 16.063 | 16.400 |
| Total debt | 9.159 | 9.287 | 9.598 | 9.412 | 9.515 | 11.407 | 12.513 | 12.858 | 16.703 | 17.660 | 14.347 | 16.063 | 16.400 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CØ Deputy | Deputy | 1982 | — | — |
CL Management | Management | 1982 | — | — |
P | Audit | 1982 | — | — |
| Deputy | 1982 | — | — | |
R Audit | Audit | 1982 | — | — |
MP Management | Management | 1982 | — | — |
KH Management | Management | 1982 | — | — |
ME Deputy | Deputy | 1982 | — | — |
HR | Audit | 1982 | — | — |
CK Audit | Audit | 1996 | — | — |
SV Deputy | Deputy | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Ørskov | Deputy | 0 companies |
| Charles Lennart Kjellstrom | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Syster Ellen Blenda Maria Wallther | Deputy | 0 companies |
| Revisorfællesskabet | Audit | 0 companies |
| Max Peter Berglund | Management | 0 companies |
| Kjell Harry Åke Wallther | Management | 0 companies |
| Mats Erik Åhman | Deputy | 0 companies |
| Hillerød Revisionskontor | Audit | 0 companies |
| Charlotte Kure Vedel | Audit | 0 companies |
| Skjalm Vagn von Bülow | Deputy | 0 companies |
| Hanne Vibeke Westh | Board of Directors | 0 companies |
| Bent Bone Falk Rønne | Board of Directors | 0 companies |
| Helle Maj-Britt Westh | Board of Directors | 0 companies |
| Erik Hodal | Board of Directors | 0 companies |
| Søren Kristian Knudsen | Board of Directors | 0 companies |
| Svend Peder Falk-Rønne | Board of Directors | 0 companies |
| Brian Bügel Hansen | Board of Directors | 0 companies |
| Gert Jørgen Hansen | Board of Directors | 0 companies |