| Revenue | DKK -3K | -19% |
| EBITDA | DKK -3K | +19% |
| Net profit | DKK 64K | -85% |
| Total assets | DKK 3,2M | +0% |
| Equity | DKK -6,6M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 36 | 103 | 104 | 117 | 874 | 1.091 | -8 | -3 | -4 | -3 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -6 | -5 | -7 | 3 | 91 | 91 | 117 | 874 | 1.091 | -8 | -3 | -4 | -3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -6 | -5 | -7 | 3 | 91 | 91 | 117 | 874 | 1.091 | -8 | -3 | -4 | -3 |
| Net financials | 0 | 46 | -67 | -337 | 130 | 220 | -246 | -5.657 | -2.371 | -2.514 | 96 | 736 | 445 | 104 |
| Profit before tax | 64 | 40 | -72 | -344 | 133 | 311 | -155 | -5.540 | -1.497 | -1.423 | 87 | 733 | 442 | 101 |
| Tax | -4 | -0 | -1 | -20 | -10 | 15 | -19 | 35 | 44 | 170 | -33 | -47 | 4 | 37 |
| Net profit | 68 | 40 | -71 | -323 | 142 | 297 | -135 | -5.575 | -1.542 | -1.593 | 121 | 780 | 437 | 64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.833 | 7.652 | 10.127 | 10.718 | 7.052 | 6.301 | 9.926 | 4.510 | 2.472 | 1.877 | 1.797 | 2.703 | 3.150 | 3.156 |
| Equity | 755 | 795 | 724 | 401 | 543 | 840 | 705 | -4.871 | -6.412 | -8.005 | -7.884 | -7.104 | -6.667 | -6.602 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3.000 | 2.500 | 2.500 | 2.500 | 2.500 | 2.500 | 2.500 | 2.500 | 2.500 |
| Short-term debt | 7.079 | 6.857 | 9.403 | 10.318 | 6.508 | 2.461 | 6.722 | 6.881 | 6.385 | 7.382 | 7.181 | 7.307 | 7.317 | 7.258 |
| Total debt | 7.079 | 6.857 | 9.403 | 10.318 | 6.508 | 5.461 | 9.222 | 9.381 | 8.885 | 9.882 | 9.681 | 9.807 | 9.817 | 9.758 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK | Audit | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1997 | |
| Individual | 50.0% | 50.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Korsgaard Gøbel | Audit | 0 companies |
| Peder Carl Thygesen | Board of Directors | 0 companies |