| Revenue | DKK -26K | +19% |
| EBITDA | DKK -26K | -3% |
| Net profit | DKK 1,7M | -43% |
| Total assets | DKK 11,3M | +20% |
| Equity | DKK 11,2M | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -20 | -20 | — | -20 | -23 | -24 | -24 | -29 | -31 | -24 | -22 | -26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | -20 | -20 | -40 | -44 | -62 | -24 | -38 | -31 | -31 | -24 | -25 | -26 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | -20 | -20 | -40 | -44 | -62 | -24 | -38 | -31 | -31 | -24 | -25 | -26 |
| Net financials | 577 | 553 | 446 | 568 | 73 | 961 | -478 | 1.705 | 758 | 2.525 | -2.706 | 3.159 | 2.239 |
| Profit before tax | 560 | 533 | 426 | 547 | 53 | 938 | -501 | 1.681 | 728 | 2.493 | -2.730 | 3.138 | 2.213 |
| Tax | 148 | 134 | 104 | 119 | 1 | 187 | -102 | 363 | 161 | 552 | -0 | 93 | 484 |
| Net profit | 413 | 399 | 321 | 409 | 29 | 712 | -400 | 1.304 | 565 | 1.941 | -2.730 | 3.042 | 1.723 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.922 | 4.272 | 4.594 | 5.052 | 5.136 | 5.880 | 5.343 | 6.834 | 7.356 | 9.624 | 6.426 | 9.472 | 11.336 |
| Equity | 3.862 | 4.261 | 4.583 | 4.991 | 5.020 | 5.732 | 5.332 | 6.636 | 7.201 | 9.142 | 6.413 | 9.455 | 11.178 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 60 | 11 | 11 | 60 | 116 | 148 | 11 | 198 | 155 | 481 | 14 | 18 | 159 |
| Total debt | 60 | 11 | 11 | 60 | 116 | 148 | 11 | 198 | 155 | 481 | 14 | 18 | 159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Audit | Audit | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1992 | |
| Individual | 15.0% | 15.0% | 2002 | |
| Individual | 15.0% | 15.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Lauge Rahr | Audit | 0 companies |
| Inga Fogtmann | Board of Directors | 0 companies |