| Revenue | DKK -42K | -6% |
| EBITDA | DKK -42K | +6% |
| Net profit | DKK 7K | -98% |
| Total assets | DKK 5,2M | -4% |
| Equity | DKK 5,1M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 850 | 876 | 0 | -39 | -42 | -25 | -245 | -139 | 945 | 0 | -128 | -37 | -45 | -42 |
| Staff expenses | -1.085 | -1.145 | -0 | -173 | -0 | -0 | -0 | -0 | -890 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -455 | -416 | -64 | 135 | -42 | -25 | -245 | -139 | -18 | -62 | -128 | -37 | -45 | -42 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -455 | -416 | -64 | 135 | -42 | -25 | -245 | -139 | -18 | -62 | -128 | -37 | -45 | -42 |
| Net financials | 347 | 143 | 202 | 686 | 404 | 781 | 780 | -101 | 295 | 1.993 | -374 | 651 | 479 | 51 |
| Profit before tax | -107 | -273 | 138 | 821 | 362 | 756 | 535 | -241 | 307 | 1.930 | -503 | 613 | 434 | 9 |
| Tax | 3 | 0 | -0 | 20 | 80 | 106 | 87 | -16 | 75 | 382 | -256 | 103 | 109 | 2 |
| Net profit | -111 | -273 | 138 | 800 | 282 | 650 | 448 | -224 | 232 | 1.549 | -246 | 511 | 325 | 7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.282 | 3.190 | 3.067 | 3.665 | 3.958 | 4.642 | 4.938 | 4.532 | 4.794 | 6.540 | 6.270 | 5.327 | 5.384 | 5.167 |
| Equity | 3.197 | 2.767 | 2.893 | 3.644 | 3.877 | 4.476 | 4.821 | 4.491 | 4.615 | 5.953 | 5.594 | 5.305 | 5.315 | 5.122 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 85 | 423 | 174 | 21 | 81 | 166 | 117 | 41 | 179 | 587 | 676 | 22 | 70 | 45 |
| Total debt | 85 | 423 | 174 | 21 | 81 | 166 | 117 | 41 | 179 | 587 | 676 | 22 | 70 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VT Management | Management | 1990 | — | — |
PR | Audit | 2003 | — | — |
TH Management | Management | 1996 | — | — |
GR Audit | Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Thorup | Management | 0 companies |
| PM Revision ApS Reg.Rev | Audit | 0 companies |
| Thor Holm-Hansen | Management | 0 companies |
| Godthåb Revision | Audit | 0 companies |
| Shane Mc Gill | Board of Directors | 0 companies |
| Søren Ross | Board of Directors | 0 companies |