| Revenue | DKK 173K | +0% |
| EBITDA | DKK 82K | +24% |
| Net profit | DKK -96K | -126% |
| Total assets | DKK 6,7M | -17% |
| Equity | DKK 4,9M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.628 | 1.641 | 1.799 | 52 | 570 | 69 | 652 | 119 | 773 | 51 | 1.183 | 46 | 173 | 173 |
| Staff expenses | -1.334 | -1.139 | -1.060 | -170 | -0 | -0 | -0 | -0 | -10 | -36 | -24 | -12 | -21 | -0 |
| EBITDA | 294 | 843 | 739 | 222 | 570 | 69 | 363 | 119 | 763 | 15 | 1.159 | 34 | 66 | 82 |
| Depreciation & amort. | -80 | -128 | -99 | -75 | -75 | -41 | -33 | -36 | -10 | -31 | -20 | -20 | -16 | -16 |
| EBIT | 215 | 714 | 640 | 147 | 495 | 28 | 330 | 82 | 752 | -16 | 1.140 | 15 | 50 | 65 |
| Net financials | -16 | -226 | -231 | 986 | -287 | -238 | -363 | 27 | 628 | 518 | 991 | -75 | -95 | -188 |
| Profit before tax | 199 | 489 | 409 | 1.133 | 208 | -210 | -33 | 110 | 1.380 | 502 | 2.131 | -61 | -45 | -123 |
| Tax | 46 | 66 | 57 | -26 | -31 | -1 | 8 | 10 | 414 | 88 | 417 | 7 | -3 | -27 |
| Net profit | 153 | 422 | 353 | 1.159 | 240 | -209 | -41 | 100 | 966 | 414 | 1.713 | -67 | -42 | -96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.118 | 10.357 | 10.636 | 10.582 | 14.593 | 13.353 | 9.076 | 8.455 | 5.670 | 9.477 | 8.665 | 8.673 | 8.158 | 6.745 |
| Equity | 1.171 | 1.497 | 1.753 | 2.813 | 2.953 | 2.643 | 2.499 | 2.599 | 3.565 | 3.869 | 5.469 | 5.287 | 5.127 | 4.910 |
| Long-term debt | 223 | 8.226 | 8.217 | 6.308 | 7.121 | 10.313 | 4.492 | 4.066 | 14 | 1.948 | 1.887 | 1.987 | 1.487 | 1.487 |
| Short-term debt | 724 | 635 | 666 | 1.461 | 4.518 | 397 | 2.085 | 1.790 | 2.092 | 3.659 | 1.309 | 1.399 | 1.544 | 348 |
| Total debt | 947 | 8.861 | 8.883 | 7.769 | 11.640 | 10.710 | 6.577 | 5.857 | 2.105 | 5.608 | 3.196 | 3.386 | 3.031 | 1.835 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Audit | Audit | 1999 | — | — |
AG Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Bang | Audit | 0 companies |
| Anna Gitte Eppers | Management | 0 companies |
| Henning Storm Knudsen | Board of Directors | 0 companies |
| Wentzel Bohn-Willeberg | Board of Directors | 0 companies |