| Revenue | DKK 4K | -59% |
| EBITDA | DKK 4K | +23% |
| Net profit | DKK -3K | -224% |
| Total assets | DKK 6K | +615% |
| Equity | DKK -223K | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100 | 107 | 159 | 122 | 157 | 66 | 47 | 35 | 40 | 39 | 17 | 10 | 4 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -30 | -15 | -5 | -0 | -0 | -0 | -0 |
| EBITDA | -52 | 94 | 148 | 111 | 102 | 26 | 17 | 21 | 32 | 34 | -2 | 3 | 4 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -29 | -0 | -0 | -0 |
| EBIT | -52 | 94 | 148 | 111 | 102 | 26 | 17 | 21 | 32 | 6 | -2 | 3 | 4 |
| Net financials | -5 | -8 | -7 | -7 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | -7 |
| Profit before tax | -57 | 85 | 141 | 104 | 102 | 26 | 17 | 21 | 32 | 2 | -2 | 3 | -3 |
| Tax | -0 | -0 | -0 | -0 | 10 | 6 | 4 | 5 | 7 | 1 | -0 | 1 | -0 |
| Net profit | -57 | 85 | 141 | 104 | 92 | 21 | 13 | 16 | 25 | 2 | -2 | 2 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24 | 48 | 35 | 51 | 104 | 124 | 137 | 128 | 134 | 0 | 0 | 1 | 6 |
| Equity | -699 | -574 | -433 | -412 | -309 | -279 | -265 | -260 | -231 | -222 | -223 | -220 | -223 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Short-term debt | 723 | 622 | 467 | 464 | 414 | 402 | 402 | 389 | 365 | 222 | 223 | 221 | 230 |
| Total debt | 723 | 622 | 467 | 464 | 414 | 402 | 402 | 389 | 365 | 222 | 223 | 221 | 229 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV | Management | 1985 | — | — |
JS Audit | Audit | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Viggo Gerhard Greve Danneskiold-Samsøe | Management | 0 companies |
| Jørgen Smith | Audit | 0 companies |
| Grethe-Lise Danneskiold-Samsøe | Board of Directors | 0 companies |
| Lillian Mariane Schmidt | Board of Directors | 0 companies |
| Alexander Briston Riisberg | Board of Directors | 0 companies |
| Caroline Amalie Danneskiold-Samsøe | Board of Directors | 0 companies |
| Per Fasting | Board of Directors | 0 companies |
| Lykke Danneskiold-Samsøe | Board of Directors | 0 companies |