| Revenue | DKK -498K | -1040% |
| EBITDA | DKK -1,3M | +21% |
| Net profit | DKK 11M | -52% |
| Total assets | DKK 212,1M | -3% |
| Equity | DKK 193,5M | -3% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 141 | 109 | 96 | 70 | 256 | 292 | 153 | 136 | 57 | 59 | 100 | 53 | -498 |
| Staff expenses | -260 | -883 | -992 | -1.021 | -994 | -981 | -1.133 | -1.904 | -1.514 | -1.397 | -1.285 | -1.274 | -849 |
| EBITDA | -424 | -1.123 | -1.315 | -1.334 | -1.401 | -1.050 | -1.195 | -5.397 | -4.905 | -1.468 | -1.402 | -1.710 | -1.347 |
| Depreciation & amort. | -95 | -102 | -102 | -7 | -0 | -0 | 73 | -57 | -57 | 60 | -57 | -57 | -57 |
| EBIT | -519 | -1.226 | -1.418 | -1.341 | -1.401 | -1.050 | -1.268 | -5.454 | -4.962 | -1.529 | -1.460 | -1.767 | -1.404 |
| Net financials | 13.257 | 14.495 | 2.340 | 26.827 | -8.933 | 17.963 | -4.453 | 25.338 | 8.795 | 24.051 | -6.168 | 28.468 | 14.142 |
| Profit before tax | 12.561 | 13.074 | 772 | 25.442 | -10.336 | 16.913 | -5.837 | 19.884 | 3.833 | 22.522 | -7.627 | 26.701 | 12.738 |
| Tax | 3.402 | 3.197 | 2.445 | 4.018 | -412 | 4.573 | 267 | 2.532 | 2.422 | 5.250 | 384 | 3.600 | 1.721 |
| Net profit | 9.159 | 9.877 | -1.673 | 21.424 | -9.924 | 12.340 | -6.104 | 17.352 | 1.411 | 17.272 | -8.011 | 23.101 | 11.017 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 211.611 | 221.129 | 215.680 | 243.321 | 223.562 | 228.744 | 218.937 | 232.578 | 224.115 | 245.386 | 224.968 | 219.539 | 212.056 |
| Equity | 198.619 | 203.996 | 198.854 | 216.747 | 198.259 | 207.600 | 198.495 | 205.847 | 194.356 | 210.627 | 196.616 | 199.718 | 193.461 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.400 | 15.517 | 12.967 | 13.407 | 10.096 | 18.170 | 17.299 | 21.764 | 22.607 | 29.114 | 20.921 | 19.821 | 18.594 |
| Total debt | 11.400 | 15.517 | 12.967 | 13.407 | 10.096 | 18.170 | 17.299 | 21.764 | 22.607 | 29.114 | 20.921 | 19.821 | 18.594 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NG | Audit | 1991 | — | — |
| Founder | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 0.0% | 2014 | |
| Individual | 25.0% | 0.0% | 2014 | |
| Individual | 25.0% | 0.0% | 2014 | |
| Individual | 25.0% | 66.7% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Gregers Holm-Nielsen | Audit | 0 companies |
| Frederik Poul Johannes Anker Heegaard | Founder | 0 companies |
| Nils-Erik Norsker | Board of Directors | 0 companies |