| Revenue | DKK 18K | +12% |
| EBITDA | DKK -89K | -206% |
| Net profit | DKK 3K | -89% |
| Total assets | DKK 2,6M | +6% |
| Equity | DKK 1,8M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 348 | 163 | 137 | 213 | 247 | 205 | 164 | 192 | 80 | -29 | 16 | 18 |
| Staff expenses | -36 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -85 | -53 | -45 | -105 |
| EBITDA | 42 | 65 | 9 | 111 | 161 | 136 | 103 | 93 | -5 | -82 | -29 | -89 |
| Depreciation & amort. | 28 | -20 | -18 | -16 | -15 | -23 | -11 | -11 | -0 | -0 | -0 | -0 |
| EBIT | 13 | 45 | -9 | 95 | 146 | 113 | 92 | 82 | -5 | -82 | -29 | -89 |
| Net financials | -67 | -53 | -33 | 119 | -103 | 62 | -20 | -6 | -7 | 31 | 58 | 92 |
| Profit before tax | -79 | -8 | -42 | 214 | 43 | 175 | 73 | 77 | -12 | -51 | 29 | 3 |
| Tax | -0 | -0 | -24 | -14 | -10 | 41 | 18 | 19 | -0 | -14 | 6 | 1 |
| Net profit | -79 | -8 | -19 | 228 | 53 | 134 | 54 | 57 | -12 | -37 | 23 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.269 | 4.515 | 5.134 | 5.419 | 6.127 | 5.208 | 5.132 | 4.193 | 3.911 | 1.995 | 2.467 | 2.609 |
| Equity | 1.857 | 1.260 | 1.439 | 1.678 | 1.741 | 1.886 | 1.951 | 2.019 | 1.832 | 1.795 | 1.817 | 1.820 |
| Long-term debt | 2.097 | 2.097 | 2.084 | 2.039 | 1.970 | 1.901 | 1.832 | 1.760 | 0 | 0 | 0 | 0 |
| Short-term debt | 907 | 951 | 1.346 | 1.448 | 2.178 | 1.183 | 1.111 | 175 | 1.965 | 201 | 650 | 789 |
| Total debt | 3.005 | 3.048 | 3.430 | 3.487 | 4.148 | 3.084 | 2.943 | 1.936 | 1.965 | 201 | 650 | 789 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BE Audit | Audit | 1985 | — | — |
IB Management | Management | 1985 | — | — |
JM Audit | Audit | 1992 | — | — |
PH Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Bodil Ellehede | Audit | 0 companies |
| Inge Bruun | Management | 0 companies |
| Jan Moustgaard | Audit | 0 companies |
| Poul Hansen | Management | 0 companies |
| Lillian Høj | Board of Directors | 0 companies |