| Revenue | DKK -129K | -51% |
| EBITDA | DKK -129K | +51% |
| Net profit | DKK -943K | -138% |
| Total assets | DKK 11,8M | -25% |
| Equity | DKK 10,9M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -433 | -296 | 22 | -285 | 383 | -415 | -171 | -310 | -915 | -357 | -597 | -263 | -129 |
| Staff expenses | -0 | -0 | -172 | -836 | -700 | -0 | -294 | -0 | -3 | -3 | -0 | -0 | -0 |
| EBITDA | -433 | 1.487 | -150 | -1.122 | -317 | -415 | -722 | -310 | -918 | -360 | -597 | -263 | -129 |
| Depreciation & amort. | -128 | 892 | -0 | -3 | -78 | -187 | -84 | -44 | -46 | -255 | -4 | -4 | -4 |
| EBIT | -561 | 596 | -150 | -1.125 | -395 | -602 | -806 | -354 | -964 | -615 | -600 | -266 | -133 |
| Net financials | 1.516 | -58 | 814 | 1.264 | 4.430 | 617 | -1.674 | 2.574 | -1.082 | 549 | -2.378 | 2.759 | -741 |
| Profit before tax | 955 | 538 | 665 | 139 | 4.035 | 15 | -2.480 | 2.220 | -2.046 | -65 | -2.978 | 2.493 | -927 |
| Tax | 20 | 1 | 7 | 1 | 3 | 17 | 19 | 16 | 10 | 3.629 | 24 | 29 | 8 |
| Net profit | 935 | 538 | 657 | 138 | 4.032 | -1 | -2.499 | 2.204 | -2.056 | -3.694 | -3.002 | 2.463 | -943 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.140 | 33.107 | 32.672 | 31.963 | 29.894 | 27.632 | 24.111 | 29.336 | 25.422 | 20.793 | 16.445 | 15.651 | 11.769 |
| Equity | 34.331 | 32.868 | 32.325 | 31.463 | 28.403 | 27.401 | 23.902 | 25.106 | 22.050 | 15.356 | 9.355 | 11.818 | 10.875 |
| Long-term debt | 2.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 149 | 239 | 347 | 499 | 1.491 | 231 | 209 | 4.230 | 3.372 | 5.437 | 7.091 | 3.833 | 894 |
| Total debt | 2.810 | 239 | 347 | 499 | 1.491 | 231 | 209 | 4.230 | 3.372 | 5.437 | 7.091 | 3.833 | 894 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1987 | — | — |
DR Management | Management | 1987 | — | — |
TH | Audit | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2017 | |
| Individual | 25.0% | 25.0% | 2017 | |
FLEMMING ØSTERGAARD MANAGEMENT A/S | Company | 15.0% | 15.0% | 2017 |
| Individual | 20.0% | 20.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Torben Hübertz Knudsen | Audit | 0 companies |
| Peter Christopher Ammentorp Østergaard | Board of Directors | 0 companies |
| Inge Østergaard | Board of Directors | 0 companies |