| Revenue | — | — |
| EBITDA | DKK -187K | -118% |
| Net profit | DKK -287K | -119% |
| Total assets | DKK 11,4M | -4% |
| Equity | DKK 10,7M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | -23 | -31 | -29 | -27 | -29 | -22 | -26 | -31 | -42 | -38 | -38 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -37 | -23 | -31 | -29 | -27 | -29 | -22 | -26 | -31 | -42 | -38 | -38 | 1.028 | -187 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -37 | -23 | -31 | -29 | -27 | -29 | -22 | -26 | -31 | -42 | -38 | -38 | 1.028 | -187 |
| Net financials | 439 | -515 | 2.085 | 309 | -102 | -615 | -745 | 416 | 323 | 7.308 | 377 | 102 | 1.676 | -285 |
| Profit before tax | 402 | -537 | 2.054 | 280 | -130 | -644 | -767 | 389 | 292 | 7.266 | 339 | 64 | 1.635 | -322 |
| Tax | -95 | -2 | -0 | 118 | 1 | 122 | 54 | 49 | 56 | 300 | 73 | -5 | 126 | -35 |
| Net profit | 497 | -535 | 2.054 | 162 | -131 | -766 | -821 | 340 | 236 | 6.966 | 267 | 69 | 1.507 | -287 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.292 | 6.163 | 8.403 | 5.314 | 5.812 | 4.801 | 2.795 | 2.940 | 2.691 | 10.861 | 9.988 | 10.374 | 11.843 | 11.367 |
| Equity | 4.088 | 3.171 | 4.092 | 3.639 | 3.553 | 2.887 | 2.163 | 2.350 | 2.157 | 9.038 | 9.326 | 9.655 | 11.115 | 10.716 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.762 | 221 | 0 | 275 | 0 |
| Short-term debt | 945 | 383 | 1.949 | 22 | 264 | 189 | 209 | 155 | 107 | 61 | 440 | 719 | 452 | 651 |
| Total debt | 945 | 383 | 1.949 | 22 | 264 | 189 | 209 | 155 | 107 | 1.823 | 661 | 719 | 728 | 651 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VD Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Viggo Dresing | Management | 0 companies |
| Karl Johan Sørensen | Board of Directors | 0 companies |
| Lars Høgholm | Board of Directors | 0 companies |