| Revenue | DKK 553K | +6% |
| EBITDA | DKK -51K | +60% |
| Net profit | DKK 619K | +111% |
| Total assets | DKK 13,2M | +4% |
| Equity | DKK 13,1M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -36 | — | — | 256 | 517 | 391 | 367 | 555 | 637 | 521 | 553 |
| Staff expenses | -100 | -6 | -0 | -0 | -0 | -0 | -197 | -428 | -397 | -377 | -529 | -652 | -640 | -604 |
| EBITDA | -136 | -43 | -37 | -36 | -36 | -11 | 59 | 89 | -6 | -10 | 26 | -15 | -128 | -51 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -15 | -29 | -59 | -45 | -42 | -37 | -37 |
| EBIT | -136 | -43 | -37 | -36 | -36 | -11 | 52 | 74 | -35 | -69 | -20 | -57 | -164 | -88 |
| Net financials | 136 | 742 | 715 | -314 | 981 | 4.765 | -142 | -32 | 28 | 352 | -302 | 433 | 546 | 886 |
| Profit before tax | 0 | 700 | 678 | -350 | 945 | 4.754 | -91 | 43 | -7 | 284 | -321 | 376 | 381 | 799 |
| Tax | -48 | 10 | -10 | -3 | -3 | 0 | -19 | 10 | 2 | 66 | -70 | 86 | 88 | 179 |
| Net profit | 48 | 690 | 689 | -347 | 948 | 4.754 | -72 | 33 | -8 | 217 | -252 | 290 | 293 | 619 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.791 | 10.974 | 10.698 | 9.308 | 10.565 | 14.991 | 14.591 | 14.513 | 14.549 | 14.759 | 12.767 | 12.781 | 12.745 | 13.241 |
| Equity | 8.249 | 8.862 | 9.432 | 9.094 | 9.826 | 14.477 | 14.405 | 14.437 | 14.429 | 14.646 | 12.669 | 12.615 | 12.648 | 13.103 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.543 | 2.112 | 1.266 | 214 | 739 | 514 | 186 | 75 | 120 | 113 | 98 | 166 | 96 | 137 |
| Total debt | 2.543 | 2.112 | 1.266 | 214 | 739 | 514 | 186 | 75 | 120 | 113 | 98 | 166 | 96 | 137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
DE | Audit | 1987 | — | — |
VG Management | Management | 1987 | — | — |
CM Audit | Audit | 1999 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| DANSK ERHVERVSREVISION A/S | Audit | 0 companies |
| Vagn Groth Mikkelsen | Management | 0 companies |
| Carsten Munk Thomsen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Marie Pank Mikkelsen | Board of Directors | 0 companies |
| Søren Dalsgaard Mikkelsen | Board of Directors | 0 companies |
| Henrik Dalsgaard Mikkelsen | Board of Directors | 0 companies |
| Birgitte Dalsgaard | Chairman | 0 companies |
| Torben Stjerne Mikkelsen | Board of Directors | 0 companies |