| Revenue | DKK 115K | -2% |
| EBITDA | DKK -836K | +1% |
| Net profit | DKK -15,1M | -193% |
| Total assets | DKK 72,7M | -20% |
| Equity | DKK 72,3M | -17% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 52 | 53 | 109 | 219 | 229 | 238 | 242 | 248 | 249 | 239 | 219 | 146 | 117 | 115 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.162 | -858 | -858 |
| EBITDA | -37 | 8 | 16 | 92 | 105 | 118 | 116 | 115 | 117 | 117 | 405 | -548 | -841 | -836 |
| Depreciation & amort. | -0 | -0 | -2 | -11 | -12 | -12 | -12 | -12 | -12 | -12 | -5 | -0 | -0 | -0 |
| EBIT | -37 | 8 | 14 | 81 | 93 | 106 | 104 | 103 | 105 | 105 | 400 | -548 | -841 | -836 |
| Net financials | -1.910 | 1.775 | 8.715 | 7.946 | -3.385 | 1.372 | -14 | 1.390 | -4.852 | 21.282 | 23.220 | 6.544 | 21.665 | -14.245 |
| Profit before tax | -1.946 | 1.783 | 8.728 | 8.026 | -3.292 | 1.478 | 90 | 1.493 | -4.748 | 21.387 | 23.620 | 5.995 | 20.825 | -15.082 |
| Tax | -486 | 446 | 2.135 | 1.891 | -0 | -0 | 9 | -0 | 18 | 3.593 | 5.168 | 1.295 | 4.582 | 5 |
| Net profit | -1.460 | 1.337 | 6.593 | 6.135 | -3.292 | 1.478 | 80 | 1.493 | -4.766 | 17.794 | 18.452 | 4.700 | 16.243 | -15.087 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.157 | 22.460 | 30.831 | 36.746 | 31.943 | 33.447 | 33.527 | 35.033 | 30.259 | 51.264 | 70.727 | 71.544 | 90.918 | 72.682 |
| Equity | 21.092 | 22.430 | 29.023 | 35.158 | 31.865 | 33.344 | 33.424 | 34.917 | 30.151 | 47.945 | 66.397 | 71.097 | 87.340 | 72.254 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 65 | 31 | 1.808 | 1.588 | 77 | 103 | 103 | 116 | 108 | 3.319 | 4.331 | 447 | 3.578 | 428 |
| Total debt | 65 | 31 | 1.808 | 1.588 | 77 | 103 | 103 | 116 | 108 | 3.319 | 4.331 | 447 | 3.578 | 428 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PO Audit | Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Deputy Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Per Ole Nielsen | Audit | 0 companies |
| Louise Vestergaard Nielsen | Board of Directors | 0 companies |
| Trine Sofie Vestergaard Nielsen | Deputy Chairman | 0 companies |
| Else-Marie Mandrup Nielsen | Deputy Chairman | 0 companies |