| Revenue | DKK 85K | -32% |
| EBITDA | DKK 85K | -32% |
| Net profit | DKK 87K | -31% |
| Total assets | DKK 475K | -1% |
| Equity | DKK -140K | +38% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -161 | 142 | 269 | 373 | 323 | 431 | 546 | 480 | 123 | 180 | 80 | 125 | 85 |
| Staff expenses | -0 | -98 | -198 | -273 | -294 | -345 | -386 | -438 | -372 | -454 | -281 | -1 | -0 | -0 |
| EBITDA | 0 | -44 | -56 | -4 | 79 | -22 | 46 | 108 | 108 | -331 | -100 | 79 | 125 | 85 |
| Depreciation & amort. | -0 | -10 | -10 | -10 | -10 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -54 | -66 | -14 | 69 | -31 | 46 | 108 | 108 | -331 | -100 | 79 | 125 | 85 |
| Net financials | 0 | -2 | -0 | 0 | -1 | -3 | -0 | -0 | -1 | 399 | 186 | -1 | 1 | 2 |
| Profit before tax | 0 | -26 | -66 | -13 | 68 | -34 | 45 | 108 | 107 | 68 | 85 | 78 | 127 | 87 |
| Tax | -0 | 13 | -16 | 231 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 0 | -39 | -49 | -245 | 68 | -34 | 45 | 108 | 107 | 68 | 85 | 78 | 127 | 87 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 359 | 342 | 144 | 212 | 151 | 220 | 234 | 359 | 469 | 280 | 325 | 478 | 475 |
| Equity | — | 585 | -635 | -879 | -812 | -846 | -800 | -692 | -585 | -517 | -432 | -354 | -227 | -140 |
| Long-term debt | 0 | -716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | -228 | 977 | 1.024 | 1.024 | 997 | 1.020 | 926 | 944 | 986 | 712 | 679 | 705 | 615 |
| Total debt | 0 | -944 | 977 | 1.024 | 1.024 | 997 | 1.020 | 926 | 944 | 986 | 712 | 679 | 705 | 615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Audit | Audit | 2007 | — | — |
TS Founder | Founder | 1991 | — | — |
JV Management | Management | 1991 | — | — |
JK Management | Management | 1998 | — | — |
AO Management | Management | 1991 | — | — |
JE Management | Management | 2000 | — | — |
BJ Management | Management | 1991 | — | — |
JR Audit | Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Neumeyer | Audit | 0 companies |
| Torben Stubberup | Founder | 0 companies |
| John Verner Mørch | Management | 0 companies |
| John Kenneth Simonsen | Management | 0 companies |
| Arly Onink | Management | 0 companies |
| John Eigil Simonsen | Management | 0 companies |
| Børge Johannes Borg | Management | 0 companies |
| Jørgen Roager | Audit | 0 companies |