| Revenue | DKK -207K | +155% |
| EBITDA | DKK -207K | -155% |
| Net profit | DKK -160K | -1087% |
| Total assets | DKK 887K | -9% |
| Equity | DKK 159K | -50% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 155 | — | -241 | -20 | -16 | -36 | -31 | 378 | 240 | -121 | -5 | -8 | -13 | -81 | -207 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -53 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 155 | -108 | -130 | -20 | -16 | -36 | -31 | 378 | 187 | -121 | -5 | -8 | -13 | -81 | -207 |
| Depreciation & amort. | -19 | 19 | -15 | -10 | -0 | -0 | -3 | -3 | -3 | -2 | -3 | -0 | -0 | -0 | -0 |
| EBIT | 136 | -126 | -145 | -30 | -16 | -37 | -34 | 375 | 184 | -123 | -8 | -8 | -13 | -81 | -207 |
| Net financials | 14 | 33 | -17 | 80 | -60 | 5 | 16 | -16 | 10 | -55 | 88 | -122 | 4 | 69 | 5 |
| Profit before tax | 150 | -93 | -162 | 50 | -53 | -20 | -18 | 358 | 194 | -178 | 80 | -130 | -9 | -12 | -202 |
| Tax | 44 | 32 | 56 | 12 | 12 | 6 | 14 | 82 | 48 | -35 | 21 | -23 | 8 | 2 | -42 |
| Net profit | 105 | -125 | -217 | 38 | -64 | -26 | -32 | 276 | 146 | -143 | 59 | -107 | -17 | -13 | -160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.244 | 1.258 | 1.180 | 1.250 | 1.363 | 1.347 | 1.296 | 1.242 | 1.311 | 1.143 | 1.244 | 1.205 | 990 | 972 | 887 |
| Equity | 545 | 421 | 203 | 241 | 177 | 151 | 119 | 395 | 542 | 398 | 457 | 350 | 333 | 320 | 159 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 698 | 837 | 977 | 1.009 | 1.186 | 1.196 | 1.177 | 847 | 770 | 745 | 786 | 855 | 657 | 653 | 728 |
| Total debt | 698 | 837 | 977 | 1.009 | 1.186 | 1.196 | 1.177 | 847 | 770 | 745 | 786 | 855 | 657 | 653 | 728 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ | Audit | 1988 | — | — |
JW Management | Management | 1988 | — | — |
KV Management | Management | 1988 | — | — |
FJ Founder | Founder | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut.rev. J. Nielsson | Audit | 0 companies |
| Jørgen-Erik Witting | Management | 0 companies |
| Knud Valeur Zinck-Jørgensen | Management | 0 companies |
| Flemming Johnsen | Founder | 0 companies |
| Erik Steen Meyerhoff | Board of Directors | 0 companies |
| Jørgen Otto Rasmussen | Board of Directors | 0 companies |