| Revenue | DKK -27K | +2% |
| EBITDA | DKK -27K | -2% |
| Net profit | DKK -827K | -74% |
| Total assets | DKK 12,6M | -5% |
| Equity | DKK 11,6M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.231 | 321 | -66 | 3 | 530 | 1.307 | 1.190 | -11 | 160 | 218 | 109 | -26 | -27 |
| Staff expenses | -45 | -0 | -47 | -157 | -3 | -1 | -0 | -0 | -353 | -0 | -362 | -0 | -0 |
| EBITDA | -1.276 | 321 | -113 | -154 | 527 | 1.306 | 1.190 | -11 | -193 | 218 | -253 | -26 | -27 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.276 | 321 | -113 | -154 | 527 | 1.306 | 1.190 | -11 | -193 | 218 | -253 | -26 | -27 |
| Net financials | 437 | 402 | 1.024 | 444 | 50 | 244 | 389 | 300 | 2.321 | 878 | 779 | -419 | -743 |
| Profit before tax | -839 | 722 | 911 | 290 | 577 | 1.549 | 1.579 | 289 | 2.128 | 1.095 | 526 | -445 | -770 |
| Tax | -402 | 125 | 611 | -144 | 15 | 208 | 382 | 21 | -17 | -14 | 694 | 31 | 58 |
| Net profit | -393 | 651 | 378 | 753 | 562 | 1.342 | 1.196 | 268 | 2.146 | 1.110 | 319 | -476 | -827 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.974 | 7.417 | 8.296 | 8.762 | 9.337 | 12.298 | 12.049 | 12.333 | 14.779 | 15.345 | 16.340 | 13.357 | 12.643 |
| Equity | 6.136 | 6.788 | 7.166 | 7.919 | 8.481 | 9.822 | 11.019 | 11.287 | 13.432 | 14.542 | 12.861 | 12.385 | 11.557 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 465 | 132 | 160 | 106 | 107 | 1.627 | 648 | 691 | 1.007 | 559 | 3.479 | 972 | 1.086 |
| Total debt | 465 | 132 | 160 | 106 | 107 | 1.627 | 648 | 691 | 1.007 | 559 | 3.479 | 972 | 1.086 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Audit | Audit | 1985 | — | — |
SH Management | Management | 1985 | — | — |
HP Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Neumeyer | Audit | 0 companies |
| Steffen Holbøll-Bagge | Management | 0 companies |
| Hans Peter Madsen | Management | 0 companies |
| Helge Madsen | Board of Directors | 0 companies |