| Revenue | — | — |
| EBITDA | DKK -24K | +39% |
| Net profit | DKK 131K | -64% |
| Total assets | DKK 5,4M | +0% |
| Equity | DKK 1,7M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 330 | 340 | 495 | -19 | 342 | 448 | -495 | 960 | -37 | -25 | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 330 | 340 | 495 | -19 | 342 | 448 | -495 | 960 | -37 | -25 | -25 | -27 | -39 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 330 | 340 | 495 | -19 | 342 | 448 | -495 | 960 | -37 | -25 | -25 | -27 | -39 | -24 |
| Net financials | 0 | 0 | 0 | 182 | -117 | -111 | -116 | -122 | 158 | 960 | -1.244 | 350 | 506 | 192 |
| Profit before tax | 330 | 340 | 495 | 163 | 225 | 337 | -611 | 837 | 121 | 936 | -1.269 | 323 | 467 | 168 |
| Tax | 28 | 45 | 121 | 43 | 50 | 73 | -134 | 184 | 24 | 206 | -278 | 71 | 105 | 37 |
| Net profit | 302 | 295 | 374 | 120 | 176 | 263 | -477 | 653 | 97 | 730 | -991 | 252 | 362 | 131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.678 | 4.887 | 5.274 | 7.154 | 7.270 | 7.474 | 6.838 | 7.579 | 6.768 | 6.584 | 5.376 | 5.125 | 5.380 | 5.381 |
| Equity | — | 2.313 | 2.400 | 2.239 | 2.186 | 2.274 | 1.522 | 2.176 | 2.098 | 2.827 | 1.510 | 1.762 | 1.883 | 1.744 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.300 | 2.575 | 2.874 | 4.915 | 5.084 | 5.200 | 5.316 | 5.403 | 4.671 | 3.757 | 3.866 | 3.363 | 3.497 | 3.637 |
| Total debt | 2.300 | 2.575 | 2.874 | 4.915 | 5.084 | 5.200 | 5.316 | 5.403 | 4.671 | 3.757 | 3.866 | 3.363 | 3.497 | 3.637 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2003 | — | — | |
AR Management | Management | 2013 | — | — |
FR Management | Management | 2003 | — | — |
CN Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Kristian Hansen Sønderkær | Audit | 0 companies |
| Aase Rishøj | Management | 0 companies |
| Find Rishøj | Management | 0 companies |
| Carsten Nielsen | Management | 0 companies |
| Henriette Sangelberg Nielsen | Chairman | 0 companies |