| Revenue | DKK -8K | -20% |
| EBITDA | DKK -8K | +20% |
| Net profit | DKK 3K | -99% |
| Total assets | DKK 1,4M | -15% |
| Equity | DKK 1,4M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34 | -17 | -13 | -4 | -3 | -17 | -4 | -17 | -7 | -5 | -9 | -15 | -10 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -34 | -17 | -13 | -4 | -3 | -17 | -4 | -17 | -7 | -5 | -9 | -15 | -10 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -34 | -17 | -13 | -4 | -3 | -17 | -4 | -17 | -7 | -5 | -9 | -15 | -10 | -8 |
| Net financials | -223 | -107 | -27 | -104 | 108 | 81 | 239 | -20 | 63 | 261 | -47 | 137 | 436 | 11 |
| Profit before tax | -257 | -124 | -40 | -108 | 105 | 65 | 235 | -37 | 56 | 257 | -56 | 122 | 427 | 3 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | -0 | -5 | -0 | -0 | -0 | -0 |
| Net profit | -257 | -124 | -40 | -108 | 105 | 65 | 234 | -37 | 56 | 262 | -56 | 122 | 427 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.521 | 2.548 | 2.598 | 2.644 | 2.757 | 2.867 | 1.131 | 1.037 | 1.043 | 1.129 | 1.103 | 1.414 | 1.616 | 1.375 |
| Equity | 1.255 | 1.083 | 1.003 | 895 | 1.000 | 964 | 1.094 | 1.004 | 951 | 1.053 | 997 | 1.062 | 1.430 | 1.372 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 154 | 115 | 75 | 28 | 21 | 84 | 37 | 34 | 92 | 76 | 106 | 352 | 186 | 3 |
| Total debt | 154 | 115 | 75 | 28 | 21 | 84 | 37 | 34 | 92 | 76 | 106 | 352 | 186 | 3 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Christian Thrane Mikkelsen | Audit | 0 companies |
| Kim Kristian Galsgaard | Board of Directors | 0 companies |
| Vagn Schwencke Larsen | Board of Directors | 0 companies |
| Steen Hvidt | Chairman | 0 companies |
| Simon Andreas Wager Evensen | Board of Directors | 0 companies |
| Lars Jørgen Langkjær | Board of Directors | 0 companies |
| Per Hannibal Møller | Board of Directors | 0 companies |
| Johannes Villumsen | Board of Directors | 0 companies |
| Anne-Marie Nygaard | Chairman | 0 companies |