| Revenue | DKK -69K | +12% |
| EBITDA | DKK -451K | -2% |
| Net profit | DKK -1,1M | -163% |
| Total assets | DKK 7,7M | -14% |
| Equity | DKK 7,6M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -48 | -52 | -93 | -185 | -277 | -147 | -51 | -30 | -40 | -57 | -139 | -61 | -69 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -324 | -283 | -283 | -300 | -361 | -401 | -383 | -382 |
| EBITDA | 622 | -48 | -52 | -93 | -185 | -277 | -471 | -334 | -313 | -340 | -419 | -540 | -444 | -451 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 622 | -48 | -52 | -93 | -185 | -277 | -471 | -334 | -313 | -340 | -419 | -540 | -444 | -451 |
| Net financials | 923 | 2.108 | 405 | 646 | 340 | 1.849 | -1.310 | -73 | 1.926 | 1.942 | -1.761 | 1.071 | 2.604 | -919 |
| Profit before tax | 893 | 2.060 | 352 | 553 | 155 | 1.572 | -1.781 | -407 | 1.613 | 1.603 | -2.179 | 531 | 2.159 | -1.370 |
| Tax | 60 | 157 | -0 | 130 | 36 | 346 | -392 | -86 | 355 | 355 | -480 | 135 | 475 | -317 |
| Net profit | 833 | 1.903 | 352 | 422 | 119 | 1.226 | -1.389 | -321 | 1.258 | 1.248 | -1.699 | 397 | 1.684 | -1.053 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.698 | 7.399 | 7.488 | 7.264 | 6.830 | 8.211 | 7.150 | 6.537 | 7.710 | 9.024 | 6.618 | 7.011 | 8.954 | 7.695 |
| Equity | 5.507 | 7.313 | 7.419 | 7.241 | 6.760 | 7.866 | 6.077 | 5.756 | 7.014 | 8.262 | 6.562 | 6.959 | 8.643 | 7.563 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 315 | 0 | 766 | 0 | 149 | 0 | 0 | 72 | 0 |
| Short-term debt | 191 | 87 | 69 | 23 | 70 | 30 | 1.073 | 15 | 696 | 613 | 56 | 52 | 239 | 132 |
| Total debt | 191 | 87 | 69 | 23 | 70 | 345 | 1.073 | 781 | 696 | 762 | 56 | 52 | 311 | 132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD | Audit | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Folmer Danning Christiansen | Audit | 0 companies |
| Bruno Kjær Jensen | Board of Directors | 0 companies |
| Anne Bruun Overgaard | Board of Directors | 0 companies |
| Oluf Gert Pedersen | Board of Directors | 0 companies |
| Henrik Nøhr | Board of Directors | 0 companies |