| Revenue | DKK 277K | -89% |
| EBITDA | DKK 202K | -92% |
| Net profit | DKK -115K | -106% |
| Total assets | DKK 23,2M | -5% |
| Equity | DKK 20,6M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 654 | 668 | 533 | 558 | 569 | 220 | 967 | 332 | 319 | 263 | 327 | 345 | 2.460 | 277 |
| Staff expenses | -78 | -50 | -50 | -50 | -50 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 |
| EBITDA | 161 | 182 | 210 | 257 | 212 | 145 | 892 | 257 | 244 | 188 | 252 | 270 | 2.385 | 202 |
| Depreciation & amort. | -525 | -80 | -80 | -81 | -81 | -81 | -63 | -63 | -63 | -63 | -108 | -123 | -109 | -119 |
| EBIT | -363 | 103 | 131 | 176 | 131 | 65 | 829 | 194 | 181 | 125 | 144 | 148 | 2.276 | 83 |
| Net financials | 873 | 508 | 1.295 | 2.154 | 2.131 | 1.684 | 26.617 | 136 | 254 | 251 | 126 | 70 | 115 | 145 |
| Profit before tax | 684 | 611 | 1.426 | 2.330 | 2.262 | 1.749 | 27.447 | 330 | 435 | 376 | 270 | 217 | 2.391 | 228 |
| Tax | 87 | 43 | 44 | 43 | 25 | 7 | 170 | 64 | 96 | 81 | 54 | 23 | 503 | 343 |
| Net profit | 597 | 568 | 1.381 | 2.287 | 2.237 | 1.742 | 27.277 | 266 | 340 | 295 | 217 | 194 | 1.888 | -115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.139 | 11.236 | 12.184 | 14.020 | 16.051 | 16.470 | 43.351 | 42.629 | 38.988 | 34.980 | 31.595 | 26.165 | 24.467 | 23.188 |
| Equity | 10.099 | 10.128 | 11.010 | 12.797 | 14.534 | 14.277 | 39.554 | 37.820 | 33.160 | 28.454 | 26.171 | 23.866 | 23.254 | 20.639 |
| Long-term debt | 634 | 622 | 614 | 542 | 512 | 480 | 970 | 417 | 386 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 380 | 486 | 561 | 681 | 1.005 | 1.713 | 2.807 | 4.385 | 5.442 | 6.525 | 5.423 | 2.300 | 1.213 | 2.549 |
| Total debt | 1.013 | 1.108 | 1.174 | 1.223 | 1.517 | 2.193 | 3.777 | 4.802 | 5.828 | 6.525 | 5.423 | 2.300 | 1.213 | 2.549 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PP | Audit | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Poulsen Nørgaard | Audit | 0 companies |
| Jan Ruben Nørgaard | Board of Directors | 0 companies |
| Palle Melchior Jensen | Board of Directors | 0 companies |
| Maja Nielsen | Board of Directors | 0 companies |