| Revenue | DKK 73K | -81% |
| EBITDA | DKK -191K | -108% |
| Net profit | DKK -98K | -104% |
| Total assets | DKK 9,2M | -11% |
| Equity | DKK 9,1M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.149 | 1.256 | 933 | 612 | 541 | 138 | 294 | 485 | 576 | 336 | 596 | 580 | 375 | 73 |
| Staff expenses | -110 | -108 | -108 | -108 | -108 | -108 | -108 | -108 | -112 | -108 | -110 | -108 | -108 | -108 |
| EBITDA | 624 | 756 | 7.396 | 4.409 | -208 | -528 | 18.064 | 172 | 171 | -256 | 208 | 103 | 2.468 | -191 |
| Depreciation & amort. | -0 | -0 | 3.449 | 2.197 | -17 | -17 | 9.088 | -56 | -64 | -62 | -62 | -60 | -2 | -2 |
| EBIT | 624 | 756 | 3.947 | 2.212 | -225 | -545 | 8.976 | 116 | 107 | -319 | 145 | 44 | 2.466 | -193 |
| Net financials | -696 | -646 | -372 | -83 | -43 | -39 | -39 | -10 | -30 | -53 | -50 | -136 | 228 | 68 |
| Profit before tax | -71 | 110 | 3.575 | 2.129 | -268 | -584 | 8.938 | 105 | 76 | -371 | 95 | -93 | 2.694 | -125 |
| Tax | -0 | -0 | 412 | 438 | -55 | -167 | 1.871 | 36 | 31 | -68 | 34 | -8 | 500 | -27 |
| Net profit | -71 | 110 | 3.163 | 1.690 | -212 | -417 | 7.067 | 69 | 45 | -303 | 61 | -85 | 2.194 | -98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.780 | 22.631 | 12.327 | 6.434 | 5.274 | 4.688 | 11.997 | 10.347 | 16.356 | 15.790 | 15.628 | 13.862 | 10.296 | 9.201 |
| Equity | 5.088 | 5.198 | 8.361 | 2.774 | 2.562 | 2.145 | 9.212 | 9.281 | 9.326 | 9.023 | 9.084 | 7.549 | 9.744 | 9.146 |
| Long-term debt | 14.608 | 14.498 | 3.011 | 2.922 | 2.457 | 2.386 | 988 | 988 | 6.493 | 6.278 | 6.063 | 5.871 | 0 | 0 |
| Short-term debt | 3.085 | 2.935 | 955 | 738 | 255 | 157 | 1.797 | 77 | 536 | 489 | 481 | 442 | 552 | 55 |
| Total debt | 17.692 | 17.433 | 3.966 | 3.660 | 2.712 | 2.543 | 2.785 | 1.066 | 7.029 | 6.767 | 6.545 | 6.313 | 552 | 55 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
PW | Audit | 1991 | — | — |
MV Management | Management | 2006 | — | — |
EB Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Bartholin Holm | Chief Executive Officer | 0 companies |
| Peter Winther Viereck | Audit | 0 companies |
| Michael Vesthardt | Management | 0 companies |
| Ebbe Bartholin Holm | Chief Executive Officer | 0 companies |
| Niels Erik Nielsen | Board of Directors | 0 companies |
| Erik Nielsen | Board of Directors | 0 companies |