| Revenue | DKK 1 | — |
| EBITDA | DKK -72K | +45% |
| Net profit | DKK 466K | -15% |
| Total assets | DKK 13,2M | +6% |
| Equity | DKK 10,6M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -52 | -53 | -62 | -72 | -86 | 32 | -2 | -92 | -96 | 0 | 0 | 0 | 0 |
| Staff expenses | -425 | -424 | -424 | -424 | -335 | -361 | -332 | -359 | -330 | -338 | -341 | -0 | -0 | -0 |
| EBITDA | -436 | -476 | -477 | -485 | -407 | -447 | -300 | -362 | -422 | -434 | -446 | -126 | -130 | -72 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -436 | -476 | -477 | -485 | -407 | -447 | -300 | -362 | -422 | -434 | -446 | -126 | -130 | -72 |
| Net financials | 417 | 1.296 | 260 | 1.656 | -1.693 | 1.446 | -508 | 1.009 | -167 | 2.564 | 180 | 693 | 869 | 720 |
| Profit before tax | -10 | 820 | -217 | 1.171 | -2.100 | 998 | -808 | 647 | -589 | 2.130 | -267 | 567 | 739 | 649 |
| Tax | 5 | 207 | -83 | 313 | -37 | 213 | -3 | 64 | -38 | -36 | -59 | 125 | 189 | 183 |
| Net profit | -14 | 613 | -135 | 857 | -2.063 | 785 | -806 | 584 | -551 | 2.167 | -208 | 442 | 550 | 466 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.768 | 17.691 | 17.707 | 19.061 | 7.522 | 8.119 | 7.847 | 7.780 | 7.283 | 10.162 | 9.930 | 9.640 | 12.452 | 13.250 |
| Equity | 8.191 | 8.714 | 8.489 | 9.257 | 7.194 | 7.979 | 7.174 | 7.758 | 7.206 | 9.373 | 9.165 | 9.607 | 10.157 | 10.623 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -200 |
| Short-term debt | 8.577 | 8.977 | 9.218 | 9.805 | 328 | 139 | 673 | 22 | 77 | 789 | 765 | 33 | 2.294 | 2.627 |
| Total debt | 8.577 | 8.977 | 9.218 | 9.805 | 328 | 139 | 673 | 22 | 77 | 789 | 765 | 33 | 2.294 | 2.627 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1989 | — | — |
DR Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |