| Revenue | DKK 800K | +5% |
| EBITDA | DKK 490K | +62% |
| Net profit | DKK -723K | -170% |
| Total assets | DKK 2,8M | -29% |
| Equity | DKK 2,5M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.177 | 1.135 | 1.165 | 1.271 | 731 | 487 | 1.159 | 685 | 1.571 | 1.846 | 796 | 669 | 758 | 800 |
| Staff expenses | -190 | -156 | -155 | -167 | -199 | -184 | -152 | -145 | -346 | -123 | -140 | -331 | -337 | -219 |
| EBITDA | 708 | 549 | 2.252 | -139 | -1.424 | -244 | 751 | -11 | 1.174 | 1.724 | 543 | 241 | 302 | 490 |
| Depreciation & amort. | -103 | -154 | -147 | -132 | -105 | -56 | -568 | -573 | -573 | -748 | -197 | -50 | -61 | -24 |
| EBIT | 605 | 395 | 2.105 | -271 | -1.529 | -300 | 182 | -584 | 601 | 976 | 345 | 191 | 241 | 466 |
| Net financials | -811 | -306 | -874 | 169 | -421 | -143 | -88 | -28 | -4 | -7 | 167 | 552 | 1.090 | -1.241 |
| Profit before tax | -75 | 89 | 1.231 | -102 | -1.950 | -442 | 94 | -612 | 597 | 969 | 512 | 743 | 1.331 | -776 |
| Tax | 66 | 27 | 284 | -71 | -508 | -407 | 166 | -135 | 146 | 211 | 113 | 163 | 294 | -53 |
| Net profit | -140 | 62 | 947 | -31 | -1.442 | -35 | -71 | -477 | 451 | 758 | 400 | 579 | 1.037 | -723 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.394 | 25.718 | 26.279 | 23.502 | 20.084 | 11.424 | 6.571 | 5.414 | 1.547 | 2.233 | 2.416 | 2.973 | 4.014 | 2.840 |
| Equity | 7.877 | 7.843 | 8.693 | 8.563 | 7.021 | 6.885 | 4.066 | 589 | 1.040 | 1.687 | 1.974 | 2.439 | 3.357 | 2.512 |
| Long-term debt | 12.267 | 11.521 | 11.181 | 11.228 | 10.094 | 2.524 | 947 | 706 | 173 | 25 | 147 | 0 | 0 | 47 |
| Short-term debt | 5.358 | 5.450 | 5.217 | 2.597 | 2.355 | 1.808 | 1.347 | 4.043 | 301 | 331 | 296 | 464 | 604 | 327 |
| Total debt | 17.625 | 16.971 | 16.398 | 13.826 | 12.450 | 4.332 | 2.294 | 4.749 | 473 | 356 | 296 | 464 | 604 | 327 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1990 | — | — |
DR Management | Management | 1990 | — | — |
ID Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Inge Dyhr | Management | 0 companies |