| Revenue | DKK 51K | -29% |
| EBITDA | DKK -47K | +45% |
| Net profit | DKK -503K | -2109% |
| Total assets | DKK 1,7M | -23% |
| Equity | DKK 1,6M | -24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 116 | 100 | 92 | 90 | 99 | 95 | 85 | 88 | 90 | 106 | 103 | 99 | 72 | 51 |
| Staff expenses | -12 | -76 | -76 | -75 | -60 | -74 | -68 | -98 | -99 | -109 | -169 | -87 | -85 | -54 |
| EBITDA | 71 | -14 | -12 | -23 | -1 | -20 | -23 | -59 | -49 | -44 | -117 | -36 | -86 | -47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 71 | -14 | -12 | -23 | -1 | -20 | -23 | -59 | -49 | -44 | -117 | -36 | -86 | -47 |
| Net financials | 153 | 49 | 165 | 222 | -142 | 166 | -75 | 138 | 67 | 272 | 224 | 492 | 63 | -456 |
| Profit before tax | 224 | 35 | 153 | 199 | -142 | 146 | -98 | 79 | 18 | 228 | 107 | 456 | -23 | -503 |
| Tax | 56 | 9 | 38 | 47 | 2 | 32 | -0 | 3 | 2 | 50 | 23 | 100 | -0 | -0 |
| Net profit | 168 | 26 | 116 | 152 | -144 | 113 | -98 | 76 | 15 | 178 | 83 | 356 | -23 | -503 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.396 | 1.372 | 1.475 | 1.638 | 1.473 | 1.602 | 1.506 | 1.591 | 1.616 | 1.832 | 1.931 | 2.329 | 2.155 | 1.669 |
| Equity | 1.355 | 1.361 | 1.456 | 1.589 | 1.425 | 1.567 | 1.469 | 1.548 | 1.566 | 1.744 | 1.827 | 2.183 | 2.150 | 1.637 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 11 | 0 | 0 |
| Short-term debt | 41 | 12 | 19 | 49 | 48 | 35 | 37 | 43 | 50 | 88 | 56 | 135 | 5 | 32 |
| Total debt | 41 | 12 | 19 | 49 | 48 | 35 | 37 | 43 | 50 | 88 | 104 | 146 | 5 | 32 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor E. Buch-Andersen | Audit | 0 companies |
| Birthe Margrethe Jørgensen | Board of Directors | 0 companies |