| Revenue | DKK -46K | +8% |
| EBITDA | DKK -46K | -8% |
| Net profit | DKK -37K | +4% |
| Total assets | DKK 569K | -14% |
| Equity | DKK 416K | -8% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -210 | 37 | -3 | -40 | -26 | -31 | -43 | 7 | 46 | 42 | 73 | -41 | -43 | -46 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -250 | 466 | -3 | -40 | -26 | -31 | -43 | 7 | 46 | 42 | 73 | -41 | -43 | -46 |
| Depreciation & amort. | 6 | -214 | -3 | -201 | -1 | -1 | -0 | -11 | -0 | -8 | -0 | -0 | -0 | -0 |
| EBIT | -256 | 252 | -6 | -241 | -27 | -31 | -43 | -4 | 46 | 34 | 73 | -41 | -43 | -46 |
| Net financials | -13 | -0 | -6 | 0 | -0 | 0 | 0 | -3 | -7 | -0 | -5 | -2 | 4 | 9 |
| Profit before tax | -268 | 252 | -11 | -241 | -27 | -31 | -43 | -8 | 39 | 34 | 68 | -43 | -39 | -37 |
| Tax | 38 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -306 | 252 | -11 | -241 | -27 | -31 | -43 | -8 | 39 | 34 | 68 | -43 | -39 | -37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.192 | 800 | 794 | 546 | 517 | 535 | 492 | 1.626 | 1.643 | 1.663 | 695 | 582 | 658 | 569 |
| Equity | 1.043 | 791 | 780 | 539 | 512 | 530 | 487 | 479 | 518 | 552 | 620 | 577 | 453 | 416 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 902 | 900 | 900 | 0 | 0 | 0 | 0 |
| Short-term debt | 149 | -8 | 14 | 8 | 5 | 5 | 5 | 245 | 225 | 211 | 75 | 5 | 205 | 153 |
| Total debt | 149 | -8 | 14 | 8 | 5 | 5 | 5 | 1.146 | 1.125 | 1.111 | 75 | 5 | 205 | 153 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE | Audit | 1986 | — | — |
LL Founder | Founder | 1986 | — | — |
FF Management | Management | 2017 | — | — |
FJ Management | Management | 1986 | — | — |
NH Founder | Founder | 1986 | — | — |
OP Audit | Audit | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1992 | |
ELLY FINANS ApS | Company | 15.0% | 15.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Esbern Petersen | Audit | 0 companies |
| Leif Lykkegård | Founder | 0 companies |
| Flemming Friis Pedersen | Management | 0 companies |
| Finn John Henriksen | Management | 0 companies |
| Niels Hedebo Hansen | Founder | 0 companies |
| Ole Peter Nielsen | Audit | 0 companies |
| Anne Øhlenschlæger Pedersen | Board of Directors | 0 companies |