| Revenue | DKK -82K | -37% |
| EBITDA | DKK -505K | -17% |
| Net profit | DKK -694K | -135% |
| Total assets | DKK 23,8M | -3% |
| Equity | DKK 21,5M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -13 | -27 | -15 | -15 | -33 | -44 | 467 | -49 | -119 | -83 | -94 | -129 | -82 |
| Staff expenses | -0 | -0 | -60 | -0 | -0 | -0 | -0 | -191 | -330 | -350 | -353 | -355 | -361 | -362 |
| EBITDA | -18 | -13 | -87 | -15 | -15 | -33 | -44 | 276 | -379 | -469 | -436 | -812 | -430 | -505 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | -13 | -87 | -15 | -15 | -33 | -44 | 276 | -379 | -469 | -436 | -812 | -430 | -505 |
| Net financials | 450 | 69 | 224 | -380 | 779 | 5.913 | 1.105 | 1.158 | 541 | 9.572 | 555 | -167 | 2.754 | -196 |
| Profit before tax | 433 | 56 | 137 | -395 | 375 | 5.078 | 690 | 1.434 | 162 | 9.060 | 118 | -979 | 2.324 | -701 |
| Tax | -0 | -0 | 23 | 48 | 37 | 83 | -0 | 93 | -0 | 147 | 11 | -0 | 312 | -7 |
| Net profit | 433 | 56 | 114 | -443 | 338 | 4.995 | 690 | 1.341 | 162 | 8.912 | 107 | -979 | 2.012 | -694 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.504 | 5.463 | 5.609 | 5.134 | 5.411 | 13.063 | 13.857 | 15.459 | 15.695 | 22.917 | 22.886 | 22.024 | 24.474 | 23.816 |
| Equity | 5.492 | 5.452 | 5.517 | 5.074 | 5.362 | 10.306 | 10.996 | 12.338 | 12.445 | 21.303 | 21.354 | 20.318 | 22.271 | 21.515 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12 | 12 | 92 | 60 | 49 | 2.757 | 2.861 | 3.121 | 3.250 | 1.614 | 1.533 | 1.707 | 2.204 | 2.300 |
| Total debt | 12 | 12 | 92 | 60 | 49 | 2.757 | 2.861 | 3.121 | 3.250 | 1.614 | 1.533 | 1.707 | 2.204 | 2.300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 1997 | — | — |
ET | Audit | 1987 | — | — |
RR | Audit | 1987 | — | — |
SL Management | Management | 1987 | — | — |
JM Management | Management | 2024 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Moesby | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| RTV REVISIONSTJENESTEN A/S | Audit | 0 companies |
| Stener Leander Nielsen | Management | 0 companies |
| Jakob Moesby | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jørn Walbjørn Christensen | Board of Directors | 0 companies |