| Revenue | DKK -24K | +4% |
| EBITDA | DKK -24K | -4% |
| Net profit | DKK -507K | -156% |
| Total assets | DKK 6,7M | -8% |
| Equity | DKK 6,5M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | -27 | — | — | — | — | — | — | — | — | -20 | -21 | -22 | -23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -25 | -27 | -27 | -27 | -27 | -26 | -31 | -28 | -29 | -20 | -20 | -21 | -22 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -25 | -27 | -27 | -27 | -27 | -26 | -31 | -28 | -29 | -20 | -20 | -21 | -22 | -23 |
| Net financials | -118 | 216 | 526 | 570 | -167 | 475 | 215 | 251 | 505 | 1.644 | -442 | 977 | 1.188 | -484 |
| Profit before tax | -143 | 190 | 499 | 543 | -195 | 449 | 184 | 222 | 476 | 1.624 | -462 | 955 | 1.166 | -507 |
| Tax | -36 | 31 | 122 | 129 | -44 | 99 | 42 | 49 | 105 | 358 | -0 | 113 | 257 | -0 |
| Net profit | -108 | 158 | 377 | 414 | -151 | 350 | 143 | 173 | 371 | 1.266 | -462 | 842 | 909 | -507 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.658 | 2.790 | 3.275 | 3.686 | 3.434 | 3.803 | 3.929 | 4.087 | 4.536 | 6.107 | 5.664 | 6.384 | 7.251 | 6.690 |
| Equity | 2.602 | 2.760 | 3.137 | 3.551 | 3.400 | 3.750 | 3.892 | 4.066 | 4.437 | 5.703 | 5.240 | 6.082 | 6.991 | 6.484 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 316 | 0 | 38 | 202 | 0 |
| Short-term debt | 56 | 29 | 138 | 135 | 35 | 54 | 37 | 22 | 100 | 88 | 424 | 264 | 58 | 206 |
| Total debt | 56 | 29 | 138 | 135 | 35 | 54 | 37 | 22 | 100 | 404 | 424 | 302 | 260 | 206 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1976 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1976 |
| Person | Role here | Other companies |
|---|---|---|
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Sine Margrethe Sørensen | Board of Directors | 0 companies |
| Jørn Erik Hansen | Board of Directors | 0 companies |
| Annette Harbo Hansen | Board of Directors | 0 companies |
| Poul Thorup | Board of Directors | 0 companies |