| Revenue | DKK -241K | -296% |
| EBITDA | DKK -241K | +35% |
| Net profit | DKK -19K | -101% |
| Total assets | DKK 9,3M | -6% |
| Equity | DKK 7,1M | -1% |
| Employees | — | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 338 | 638 | 943 | 1.718 | 925 | 1.399 | 742 | 731 | 713 | 377 | 1.229 | 123 | -241 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -306 | -122 | -109 | 220 | -566 | -141 | -512 | -349 | -327 | -115 | 590 | -374 | -241 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 445 | -66 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -225 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -751 | -187 | -109 | 220 | -566 | -141 | -512 | -349 | -327 | -115 | 365 | -374 | -241 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 835 | 829 | 2.253 | 1.801 | 2.011 | -772 | 139 | -978 | -1.576 | -122 | 369 | 1.899 | 162 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 84 | 641 | 2.144 | 2.021 | 1.445 | -913 | -373 | -1.327 | -1.903 | -237 | 734 | 1.525 | -79 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -195 | -64 | 58 | 154 | -127 | -39 | -161 | -86 | -23 | -45 | 409 | -18 | -60 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 279 | 705 | 2.086 | 1.867 | 1.572 | -874 | -212 | -1.241 | -1.880 | -192 | 325 | 1.543 | -19 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.854 | 7.002 | 8.259 | 9.622 | 10.675 | 10.605 | 10.738 | 10.608 | 8.586 | 8.251 | 8.398 | 9.949 | 9.318 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.559 | 4.388 | 6.218 | 7.559 | 9.307 | 9.004 | 8.645 | 7.340 | 5.629 | 5.318 | 5.578 | 7.147 | 7.087 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 540 | 544 | 547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.295 | 2.614 | 2.041 | 2.063 | 1.368 | 1.601 | 2.093 | 3.268 | 2.957 | 2.933 | 2.820 | 2.802 | 2.231 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.295 | 2.614 | 2.041 | 2.063 | 1.368 | 1.601 | 2.093 | 3.268 | 2.957 | 2.933 | 2.820 | 2.802 | 2.231 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OI Audit | Audit | 1987 | — | — |
ET | Audit | 1987 | — | — |
JJ Management | Management | 1987 | — | — |
JK Management | Management | 1987 | — | — |
BJ Audit | Audit | 1987 | — | — |
JO Management | Management | 1997 | — | — |
BL Management | Management | 1987 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Otto Idon Lops | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jens Jacob Madsen | Management | 0 companies |
| Jørn-Ulrik Kofoed-Hansen | Management | 0 companies |
| Børge Jensen | Audit | 0 companies |
| Jens Ole Thomsen | Management | 0 companies |
| Bent Ljungberg Jensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Birgit Ljungberg Jensen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Lars Brinkmann | Board of Directors | 0 companies |
| Jørn Grønnebæk | Board of Directors | 0 companies |
| Peer Bach Nielsen | Board of Directors | 0 companies |
| Uffe Østergård | Board of Directors | 0 companies |
| Ingrid Brix Jensen Havemann | Board of Directors | 0 companies |
| Erling Ljungberg Jørgensen | Board of Directors | 0 companies |
| Ole Munksgaard Hansen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |