| Revenue | DKK 198K | -38% |
| EBITDA | DKK 198K | -57% |
| Net profit | DKK -1M | +37% |
| Total assets | DKK 69,8M | -1% |
| Equity | DKK 30,5M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 263 | 265 | 266 | 267 | 268 | 273 | 274 | 281 | 289 | 291 | 294 | 296 | 319 | 198 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 190 | 134 | 1.007 | 986 | 97 | 115 | 326 | -34 | 260 | 188 | 180 | 145 | 465 | 198 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 190 | 134 | 1.007 | 986 | 97 | 115 | 326 | -34 | 260 | 188 | 180 | 145 | 465 | 198 |
| Net financials | -4.014 | -4.147 | 14.287 | -3.437 | -3.598 | -3.893 | -3.845 | -4.065 | -4.318 | -4.517 | 39.074 | -2.402 | -2.590 | -1.539 |
| Profit before tax | -3.824 | -4.013 | 14.441 | -3.151 | -3.500 | -3.778 | -3.519 | -4.099 | -4.058 | -4.329 | 39.255 | -2.258 | -2.125 | -1.341 |
| Tax | -956 | -994 | -0 | -0 | -777 | -848 | -753 | -874 | -895 | -945 | -476 | -496 | -467 | -297 |
| Net profit | -2.868 | -3.019 | 15.294 | -2.451 | -2.724 | -2.930 | -2.766 | -3.225 | -3.163 | -3.384 | 39.730 | -1.762 | -1.658 | -1.045 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67.166 | 67.577 | 67.562 | 67.855 | 67.264 | 67.217 | 67.372 | 67.164 | 69.875 | 70.306 | 67.702 | 68.552 | 70.438 | 69.836 |
| Equity | 3.643 | 624 | 15.919 | 13.468 | 10.744 | 7.814 | 5.048 | 1.823 | -1.340 | -4.723 | 35.007 | 33.246 | 31.588 | 30.543 |
| Long-term debt | 33.283 | 33.283 | 33.283 | 33.253 | 33.170 | 33.064 | 32.910 | 32.732 | 32.562 | 32.394 | 32.252 | 32.139 | 2.026 | 1.855 |
| Short-term debt | 30.239 | 33.670 | 18.360 | 21.134 | 23.260 | 26.263 | 29.302 | 32.538 | 38.571 | 42.553 | 442 | 3.083 | 36.678 | 37.292 |
| Total debt | 63.522 | 66.953 | 51.643 | 54.387 | 56.430 | 59.327 | 62.212 | 65.270 | 71.133 | 74.947 | 32.694 | 35.222 | 38.704 | 39.147 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1990 | — | — |
DR Management | Management | 1990 | — | — |
NG Audit | Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 90.0% | 2025 | |
| Individual | 5.0% | 0.0% | 2025 | |
| Individual | 5.0% | 0.0% | 2025 | |
| Individual | 5.0% | 0.0% | 2025 | |
| Individual | 25.0% | 5.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Niels-Erik Gottlieb | Audit | 0 companies |
| Zofia Jeanette Sølvig Steenberg | Chairman | 0 companies |
| Karen-Margrethe Nielsen | Board of Directors | 0 companies |
| Lars Borring | Board of Directors | 0 companies |