| Revenue | DKK 101K | +160% |
| EBITDA | DKK 101K | +160% |
| Net profit | DKK 160K | +17% |
| Total assets | DKK 3,1M | +4% |
| Equity | DKK 3M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 296 | 343 | 300 | 287 | 294 | 285 | 261 | 281 | 251 | 368 | -5 | 39 | 101 |
| Staff expenses | -0 | -0 | -247 | -273 | -258 | -201 | -202 | -102 | -33 | -0 | -0 | -0 | -0 |
| EBITDA | 114 | 213 | -97 | -170 | -118 | -60 | -92 | 50 | 39 | 301 | -5 | 39 | 101 |
| Depreciation & amort. | 4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -0 | -0 | -0 | -0 |
| EBIT | 109 | 209 | -101 | -174 | -122 | -64 | -97 | 45 | 35 | 301 | -5 | 39 | 101 |
| Net financials | 7 | -231 | -13 | -19 | 30 | 7 | -16 | 12 | 7 | 127 | -150 | 94 | 104 |
| Profit before tax | 116 | -22 | -47 | -193 | -92 | -57 | -112 | 58 | 42 | 428 | -155 | 133 | 206 |
| Tax | 30 | 50 | 34 | -44 | -12 | -12 | -25 | 12 | 10 | 51 | -34 | -4 | 45 |
| Net profit | 86 | -72 | -81 | -149 | -80 | -46 | -88 | 46 | 31 | 377 | -121 | 137 | 160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.717 | 4.815 | 3.770 | 3.567 | 2.875 | 2.847 | 2.758 | 2.814 | 2.800 | 3.109 | 2.889 | 2.968 | 3.078 |
| Equity | 3.701 | 3.429 | 3.148 | 2.799 | 2.719 | 2.674 | 2.586 | 2.632 | 2.663 | 2.984 | 2.805 | 2.884 | 2.983 |
| Long-term debt | 0 | 8 | 8 | 8 | 8 | 8 | 8 | 0 | 0 | 46 | 62 | 0 | 0 |
| Short-term debt | 957 | 1.319 | 562 | 707 | 95 | 113 | 111 | 130 | 84 | 26 | 22 | 84 | 81 |
| Total debt | 957 | 1.326 | 570 | 715 | 102 | 120 | 119 | 130 | 84 | 72 | 83 | 84 | 81 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LE Audit | Audit | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Lynge Edvard Jensen | Audit | 0 companies |
| Freddy Arne Hansen | Board of Directors | 0 companies |
| Leif Børge Olsen | Board of Directors | 0 companies |
| Birgit Carla Irene Nielsen | Board of Directors | 0 companies |
| Else Sofie Hansen | Board of Directors | 0 companies |