| Revenue | DKK -18K | +7% |
| EBITDA | DKK -168K | -23% |
| Net profit | DKK -2,5M | -200% |
| Total assets | DKK 7,7M | -27% |
| Equity | DKK 7,7M | -27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | -40 | -45 | -2 | -26 | -23 | -20 | -17 | -17 | -18 | -16 | -18 | -17 | -18 |
| Staff expenses | -206 | -203 | -0 | -103 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -120 | -120 | -150 |
| EBITDA | -247 | -243 | -45 | -105 | -126 | -123 | -120 | -117 | -117 | -118 | -116 | -138 | -137 | -168 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -247 | -243 | -45 | -105 | -126 | -123 | -120 | -117 | -117 | -118 | -116 | -138 | -137 | -168 |
| Net financials | -1.486 | 801 | 2.001 | 444 | 224 | 613 | -503 | 670 | 326 | 2.002 | -307 | 1.264 | 2.621 | -2.318 |
| Profit before tax | -1.732 | 558 | 1.956 | 339 | 97 | 490 | -622 | 553 | 210 | 1.884 | -423 | 1.127 | 2.485 | -2.486 |
| Tax | 15 | -5 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.747 | 563 | 1.956 | 341 | 97 | 490 | -622 | 553 | 210 | 1.884 | -423 | 1.127 | 2.485 | -2.486 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.754 | 11.717 | 13.083 | 6.827 | 6.714 | 6.902 | 5.977 | 6.225 | 6.134 | 7.719 | 7.238 | 8.308 | 10.493 | 7.707 |
| Equity | 11.734 | 11.697 | 13.053 | 6.797 | 6.694 | 6.884 | 5.962 | 6.215 | 6.124 | 7.708 | 7.228 | 8.298 | 10.483 | 7.697 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20 | 20 | 30 | 30 | 20 | 18 | 15 | 10 | 10 | 11 | 10 | 10 | 10 | 10 |
| Total debt | 20 | 20 | 30 | 30 | 20 | 18 | 15 | 10 | 10 | 11 | 10 | 10 | 10 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Founder | Founder | 1991 | — | — |
KN Founder | Founder | 1991 | — | — |
HN Founder | Founder | 1991 | — | — |
| Audit | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Jørn Sieker | Founder | 0 companies |
| Kjeld Nielsen | Founder | 0 companies |
| Hans Nortvig Kjeldsen | Founder | 0 companies |
| Revisionsfirmaet Nielsen & Christensen | Audit | 0 companies |
| Carsten Laursen Højegaard | Board of Directors | 0 companies |
| Mogens Mogensen Olesen | Board of Directors | 0 companies |