| Revenue | DKK -90K | -9% |
| EBITDA | DKK -454K | +2% |
| Net profit | DKK 470K | -68% |
| Total assets | DKK 10,1M | -4% |
| Equity | DKK 10,1M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -76 | -86 | -131 | -171 | -25 | -52 | -108 | -67 | -58 | -69 | -76 | -41 | -100 | -90 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -421 | -770 | -489 | -364 | -364 | -364 | -364 | -364 |
| EBITDA | -76 | -86 | -131 | -171 | -25 | -52 | -529 | -837 | -547 | -433 | -440 | -405 | -464 | -454 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -76 | -86 | -131 | -171 | -25 | -52 | -529 | -837 | -547 | -433 | -440 | -405 | -464 | -454 |
| Net financials | 1.983 | 2.213 | 1.516 | 758 | 322 | 1.341 | 1.351 | 546 | -177 | 1.267 | -1.626 | 721 | 1.921 | 938 |
| Profit before tax | 1.906 | 2.127 | 1.385 | 588 | 297 | 1.290 | 822 | -290 | -724 | 834 | -2.066 | 316 | 1.457 | 484 |
| Tax | 1 | 108 | 340 | 120 | 65 | 297 | 212 | -64 | -153 | 222 | 10 | -0 | -0 | 14 |
| Net profit | 1.906 | 2.019 | 1.045 | 467 | 232 | 993 | 610 | -227 | -571 | 612 | -2.076 | 316 | 1.457 | 470 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.206 | 12.251 | 13.570 | 13.894 | 13.865 | 14.982 | 14.729 | 14.047 | 12.911 | 13.467 | 11.133 | 9.893 | 10.542 | 10.114 |
| Equity | 12.191 | 12.210 | 13.207 | 13.625 | 13.806 | 14.747 | 14.657 | 13.930 | 12.657 | 13.156 | 9.429 | 9.573 | 10.497 | 10.069 |
| Long-term debt | 0 | 0 | 0 | 211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15 | 41 | 363 | 59 | 60 | 235 | 72 | 117 | 255 | 312 | 1.704 | 320 | 45 | 45 |
| Total debt | 15 | 41 | 363 | 270 | 60 | 235 | 72 | 117 | 255 | 312 | 1.704 | 320 | 45 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Audit | Audit | 1986 | — | — |
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Rasmussen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Peter Eggert von Schilling | Board of Directors | 0 companies |
| Anne-Grethe Nygaard-Jensen | Board of Directors | 0 companies |
| Lars Peter Gardan | Board of Directors | 0 companies |
| Lone Svinth | Board of Directors | 0 companies |
| Pernille Maria Nygaard-Jensen | Board of Directors | 0 companies |
| Lone Jensen | Board of Directors | 0 companies |