| Revenue | DKK -125K | -89% |
| EBITDA | DKK -2,4M | +3% |
| Net profit | DKK -6,1M | -143% |
| Total assets | DKK 119,6M | -16% |
| Equity | DKK 117,4M | -14% |
| Employees | 1 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -387 | -487 | -767 | -615 | -5.186 | -723 | -771 | -787 | -884 | -1.061 | -997 | -1.140 | -125 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -341 | -549 | -836 | -609 | -453 | -983 | -984 | -1.021 | -1.092 | -1.357 | -1.358 | -1.363 | -2.294 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -728 | -1.036 | -1.603 | -1.225 | -5.639 | -1.706 | -1.755 | -1.808 | -1.976 | -2.418 | -2.355 | -2.503 | -2.419 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -470 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -728 | -1.036 | -1.603 | -1.225 | -5.639 | -1.706 | -1.755 | -1.808 | -1.976 | -2.418 | -2.355 | -2.503 | -2.889 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.611 | 11.684 | 84.197 | 1.437 | 4.300 | -13.614 | 23.918 | 9.667 | 37.545 | -13.342 | 18.984 | 21.095 | -3.100 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 8.883 | 10.648 | 82.595 | 212 | -1.339 | -15.320 | 22.162 | 7.859 | 35.569 | -15.761 | 16.629 | 18.592 | -5.988 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 542 | 5 | 97 | 198 | 1.272 | -2.690 | 4.949 | 1.026 | 8.191 | -3.325 | 3.764 | 4.304 | 138 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 8.341 | 10.643 | 82.498 | 14 | -2.611 | -12.631 | 17.213 | 6.833 | 27.379 | -12.436 | 12.864 | 14.288 | -6.126 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.688 | 98.923 | 179.358 | 155.919 | 159.571 | 131.469 | 151.596 | 162.018 | 180.568 | 155.694 | 150.317 | 141.510 | 119.576 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 83.871 | 87.664 | 157.162 | 147.176 | 139.564 | 121.934 | 136.447 | 134.780 | 157.158 | 137.722 | 134.587 | 136.275 | 117.449 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.817 | 11.258 | 22.196 | 8.744 | 20.006 | 9.536 | 15.148 | 27.238 | 23.410 | 17.972 | 15.731 | 5.236 | 2.127 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.817 | 11.258 | 22.196 | 8.744 | 20.006 | 9.536 | 15.148 | 27.238 | 23.410 | 17.972 | 15.731 | 5.236 | 2.127 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 1986 | — | — |
PA | Audit | 1986 | — | — |
TM Management | Management | 1986 | — | — |
SP Unofficial title | Unofficial title | 2025 | — | — |
HA Management | Management | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Jensen | Audit | 0 companies |
| Palle Aagaard Sørensen | Audit | 0 companies |
| Thomas Munch Nielsen | Management | 0 companies |
| Susanne Pia Jakobsen | Unofficial title | 0 companies |
| Hans Aage Andersen | Management | 0 companies |
| Henrik Müller | Board of Directors | 0 companies |
| Niels Valentin Hansen | Board of Directors | 0 companies |
| Harry Nielsen | Board of Directors | 0 companies |
| Jane Bjørn Nielsen | Board of Directors | 0 companies |
| Arne Gotlieb Wilhelmsen | Board of Directors | 0 companies |
| Jens Ole Stahl Hansen | Board of Directors | 0 companies |
| Kristine Munch Sinding | Board of Directors | 0 companies |