| Revenue | DKK -214K | -37% |
| EBITDA | DKK -214K | +37% |
| Net profit | DKK 838K | -57% |
| Total assets | DKK 29,7M | +3% |
| Equity | DKK 29,6M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -15 | -15 | -11 | 5 | -7 | -7 | -12 | -10 | -11 | -12 | -73 | -62 | -341 | -214 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -15 | -15 | -11 | 5 | -7 | -7 | -12 | -10 | -11 | -12 | -73 | -62 | -341 | -214 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -15 | -15 | -11 | 5 | -7 | -7 | -12 | -10 | -11 | -12 | -73 | -62 | -341 | -214 |
| Net financials | 153 | 22 | 78 | 74 | 39 | 38 | 20 | 903 | 2.463 | 868 | 6.475 | 8.401 | -4.034 | 2.810 | 1.299 |
| Profit before tax | 145 | 7 | 63 | 63 | 44 | 31 | 13 | 892 | 2.453 | 857 | 6.463 | 8.327 | -4.097 | 2.469 | 1.085 |
| Tax | 37 | 2 | 16 | 15 | -4 | 22 | 3 | 12 | 28 | 8 | 14 | -0 | 265 | 536 | 248 |
| Net profit | 108 | 5 | 47 | 48 | 49 | 9 | 10 | 879 | 2.425 | 848 | 6.448 | 8.327 | -4.361 | 1.932 | 838 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.137 | 3.078 | 3.080 | 3.092 | 3.086 | 3.025 | 2.983 | 4.089 | 6.199 | 6.974 | 23.104 | 31.454 | 27.138 | 28.920 | 29.692 |
| Equity | 3.113 | 3.070 | 3.069 | 3.067 | 3.066 | 3.025 | 2.983 | 3.809 | 6.181 | 6.974 | 23.089 | 31.359 | 26.939 | 28.810 | 29.580 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 25 | 9 | 12 | 25 | 20 | 0 | 0 | 280 | 19 | 0 | 15 | 95 | 199 | 110 | 112 |
| Total debt | 25 | 9 | 12 | 25 | 20 | 0 | 0 | 280 | 19 | 0 | 15 | 95 | 199 | 110 | 112 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 1988 | — | — |
OB Audit | Audit | 1997 | — | — |
AM Management | Management | 1988 | — | — |
RS Management | Management | 1988 | — | — |
YS Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Karen Brink Sørensen | Management | 0 companies |
| Ole Baandrup | Audit | 0 companies |
| Allan Mark | Management | 0 companies |
| Rudi Schwabe Ovesen | Management | 0 companies |
| Yvonne Schwabe Uldall | Management | 0 companies |
| Susanne Mark | Board of Directors | 0 companies |