| Revenue | DKK 157K | -6% |
| EBITDA | DKK 157K | -6% |
| Net profit | DKK 223K | -42% |
| Total assets | DKK 2,7M | +4% |
| Equity | DKK 1,2M | +23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 348 | 275 | 32 | -19 | 73 | 117 | 174 | 164 | 155 | 159 | 166 | 162 | 166 | 157 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 348 | 275 | 32 | -62 | 73 | 117 | 174 | 164 | 155 | 159 | 166 | 162 | 166 | 157 |
| Depreciation & amort. | 194 | -186 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 154 | 89 | 32 | -62 | 73 | 117 | 174 | 164 | 155 | 159 | 166 | 162 | 166 | 157 |
| Net financials | 379 | -10 | 29 | 83 | 13 | 83 | -69 | 176 | 87 | 284 | -387 | 248 | 218 | 66 |
| Profit before tax | 533 | 79 | 61 | 20 | 86 | 201 | 104 | 340 | 243 | 443 | -222 | 410 | 385 | 223 |
| Tax | -0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 |
| Net profit | 533 | 79 | 61 | 20 | 86 | 201 | 104 | 340 | 243 | 443 | -222 | 410 | 385 | 223 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.723 | 1.663 | 1.557 | 1.322 | 1.201 | 1.237 | 1.345 | 1.450 | 1.525 | 2.530 | 2.145 | 2.340 | 2.612 | 2.716 |
| Equity | -1.202 | -1.123 | -1.062 | -1.042 | -956 | -755 | -651 | -310 | -68 | 376 | 154 | 564 | 949 | 1.172 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.925 | 2.786 | 2.619 | 2.364 | 2.157 | 1.993 | 1.996 | 1.760 | 1.593 | 2.154 | 1.991 | 1.776 | 1.663 | 1.544 |
| Total debt | 2.925 | 2.786 | 2.619 | 2.364 | 2.157 | 1.993 | 1.996 | 1.760 | 1.593 | 2.154 | 1.991 | 1.776 | 1.663 | 1.544 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 1992 | — | — |
SO | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Brogaard Jensen | Audit | 0 companies |
| Svend Otto Pedersen Krog | Audit | 0 companies |
| Ruth Sams Sørensen | Board of Directors | 0 companies |
| Niels Eghøj Nielsen | Board of Directors | 0 companies |
| Klaus Bo Pedersen | Board of Directors | 0 companies |