| Revenue | DKK -15K | -16% |
| EBITDA | DKK -83K | -4% |
| Net profit | DKK -2,5M | -126% |
| Total assets | DKK 35M | -11% |
| Equity | DKK 11,6M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -7 | -4 | -5 | -8 | -5 | -21 | -11 | 0 | 0 | 0 | -11 | -18 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -278 | -144 | -91 | -68 | -65 | -62 | -68 |
| EBITDA | -3 | -7 | -4 | -5 | -8 | -5 | -21 | -288 | -179 | -99 | -76 | -75 | -80 | -83 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -7 | -4 | -5 | -8 | -5 | -21 | -288 | -179 | -99 | -76 | -75 | -80 | -83 |
| Net financials | 562 | 699 | 668 | 981 | 2.337 | 1.617 | -577 | 1.670 | 25 | 2.112 | -4.573 | 681 | 11.462 | -3.300 |
| Profit before tax | 559 | 692 | 663 | 976 | 2.329 | 1.612 | -598 | 1.382 | -154 | 2.013 | -4.649 | 606 | 11.383 | -3.382 |
| Tax | 75 | 180 | 169 | 229 | 513 | 355 | -129 | 262 | 16 | 488 | -907 | 78 | 1.801 | -863 |
| Net profit | 484 | 512 | 494 | 747 | 1.816 | 1.258 | -469 | 1.120 | -170 | 1.525 | -3.742 | 528 | 9.582 | -2.520 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.066 | 7.264 | 6.471 | 7.655 | 7.956 | 7.886 | 6.420 | 6.981 | 6.514 | 10.115 | 27.246 | 28.718 | 39.411 | 35.020 |
| Equity | 1.980 | 2.492 | 2.986 | 3.734 | 5.450 | 6.208 | 5.739 | 6.609 | 6.189 | 7.715 | 3.973 | 4.501 | 14.083 | 11.563 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.086 | 4.772 | 3.485 | 3.921 | 2.506 | 1.679 | 682 | 372 | 325 | 2.401 | 23.273 | 24.217 | 25.328 | 23.456 |
| Total debt | 10.086 | 4.772 | 3.485 | 3.921 | 2.506 | 1.679 | 682 | 372 | 325 | 2.401 | 23.273 | 24.217 | 25.328 | 23.456 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV | Audit | 1990 | — | — |
| Audit | 1995 | — | — | |
ET | Audit | 1990 | — | — |
| Audit | 1990 | — | — | |
OS Management | Management | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1998 | — | — | |
OG | Chairman | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Frans Vestergren Thomsen | Audit | 0 companies |
| Hans Helge Steffensen Skelhøj | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Revisionsfirmaet Hans Helge Skelhøj | Audit | 0 companies |
| Ole Sjørring Hollesen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Søren Henry Sørensen | Chairman | 0 companies |
| Ole Grøn | Chairman | 0 companies |