| Revenue | DKK -17K | +7% |
| EBITDA | DKK -62K | -3% |
| Net profit | DKK -189K | -196% |
| Total assets | DKK 449K | -46% |
| Equity | DKK 226K | -57% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | -16 | -16 | -16 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -44 | -44 | -44 | -45 |
| EBITDA | -51 | -64 | -54 | -56 | -59 | -61 | -60 | -59 | -60 | -61 | -62 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -51 | -64 | -54 | -56 | -59 | -61 | -60 | -59 | -60 | -61 | -62 |
| Net financials | 248 | 80 | 35 | -25 | 46 | -14 | -54 | 21 | 8 | -21 | -13 |
| Profit before tax | 196 | 16 | -18 | -81 | -13 | -75 | -113 | -38 | -52 | -82 | -75 |
| Tax | 49 | 4 | -3 | -18 | -3 | -16 | -25 | -8 | -11 | -18 | 114 |
| Net profit | 147 | 12 | -15 | -63 | -10 | -59 | -88 | -30 | -41 | -64 | -189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.862 | 1.737 | 1.684 | 1.541 | 1.534 | 1.328 | 1.218 | 1.169 | 909 | 824 | 449 |
| Equity | 1.530 | 1.542 | 1.527 | 1.464 | 1.352 | 1.190 | 995 | 858 | 706 | 529 | 226 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 332 | 195 | 157 | 78 | 183 | 138 | 223 | 312 | 203 | 295 | 223 |
| Total debt | 332 | 195 | 157 | 78 | 183 | 138 | 223 | 312 | 203 | 295 | 223 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Audit | Audit | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| John Formsgaard | Audit | 0 companies |
| Susanne Risum Hansen | Board of Directors | 0 companies |
| Per Bornhøft Hansen | Board of Directors | 0 companies |
| Anne-Marie Jensen | Board of Directors | 0 companies |