| Revenue | DKK -37K | +85% |
| EBITDA | DKK -485K | +8% |
| Net profit | DKK 11,9M | +309% |
| Total assets | DKK 144,8M | +10% |
| Equity | DKK 134,8M | +10% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -23 | 0 | -163 | -20 | -37 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -23 | -51 | -281 | -530 | -485 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -51 | -281 | -530 | -485 |
| Net financials | 25.712 | 5.914 | 6.706 | 3.653 | 12.586 |
| Profit before tax | 25.689 | 5.863 | 6.425 | 3.123 | 12.101 |
| Tax | 71 | 106 | 28 | 204 | 163 |
| Net profit | 25.618 | 5.757 | 6.397 | 2.919 | 11.938 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 117.740 | 116.586 | 133.941 | 131.237 | 144.803 |
| Equity | 107.827 | 113.584 | 119.981 | 122.901 | 134.838 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.357 | 2.519 | 13.542 | 7.953 | 9.643 |
| Total debt | 9.357 | 2.519 | 13.542 | 7.953 | 9.643 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
NS Management | Management | 1986 – 1988 |
Rr | Audit | 1986 – 1994 |
PI | Audit | 2003 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2011 | |
| Board of Directors | 2011 | |
| Board of Directors | 1996 | |
| Board of Directors | 2002 | |
| Former (2) | ||
| Board of Directors | 1996 – 1999 | |
| Board of Directors | 1999 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Stig Vishart | Management | 0 companies |
| Reg. revisor Tommy Hansen | Audit | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Anders Skagen | Board of Directors | 0 companies |
| Christian Skagen | Board of Directors | 0 companies |
| Benny Hald | Board of Directors | 0 companies |
| Kjeld Nielsen | Board of Directors | 0 companies |
| Yvonne Skagen | Board of Directors | 0 companies |
| Michael Skagen | Board of Directors | 0 companies |