| Revenue | DKK 0 | — |
| EBITDA | DKK -20K | +13% |
| Net profit | DKK -629K | -884% |
| Total assets | DKK 1,2M | -35% |
| Equity | DKK 1,1M | -36% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 90 | 75 | 0 | 371 | -121 | 310 | -186 | -453 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 84 | 114 | -7 | 371 | -121 | 310 | -186 | -453 | -37 | 271 | 106 | -271 | -23 | -20 |
| Depreciation & amort. | -8 | 23 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -59 | -44 | -33 |
| EBIT | 76 | 91 | -7 | 371 | -121 | 310 | -186 | -453 | -37 | 271 | 106 | -330 | -67 | -53 |
| Net financials | 76 | 132 | 110 | 351 | -75 | 376 | -141 | -407 | -35 | 583 | 200 | 241 | 3 | -576 |
| Profit before tax | 152 | 222 | 103 | 400 | -75 | 376 | -141 | -407 | -35 | 583 | 200 | 133 | -61 | -629 |
| Tax | -0 | 35 | 40 | 85 | -1 | 70 | -0 | -1 | 0 | 0 | 46 | 43 | 2 | -0 |
| Net profit | 152 | 188 | 65 | 313 | -74 | 309 | -141 | -406 | -35 | 583 | 154 | 90 | -64 | -629 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 807 | 988 | 1.140 | 1.449 | 1.326 | 1.614 | 1.483 | 1.019 | 984 | 1.566 | 1.751 | 1.902 | 1.795 | 1.166 |
| Equity | 759 | 947 | 1.012 | 1.325 | 1.251 | 1.560 | 1.419 | 1.013 | 978 | 1.561 | 1.715 | 1.804 | 1.740 | 1.111 |
| Long-term debt | 0 | 35 | 39 | 86 | -10 | 59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 49 | 6 | 40 | 38 | 86 | -4 | 64 | 6 | 6 | 6 | 36 | 49 | 6 | 6 |
| Total debt | 49 | 41 | 79 | 124 | 75 | 54 | 64 | 6 | 6 | 6 | 36 | 49 | 6 | 6 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RD Audit | Audit | 1988 | — | — |
TS Management | Management | 1988 | — | — |
SE | Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Revision Danmark | Audit | 0 companies |
| Torben Skab | Management | 0 companies |
| Svend Erik Lund Hansen | Audit | 0 companies |
| Mads Peter Simonsen | Board of Directors | 0 companies |
| Lars-Erik Houmann Christensen | Board of Directors | 0 companies |
| Ulla Valborg Simonsen | Board of Directors | 0 companies |
| Signe Coquelle | Board of Directors | 0 companies |
| Poul Drachmann | Chairman | 0 companies |
| Johannes Nielsen | Board of Directors | 0 companies |
| Hans Aage Bülow-Andersen | Board of Directors | 0 companies |