| Revenue | DKK -143K | — |
| EBITDA | DKK -143K | +13% |
| Net profit | DKK 734K | -80% |
| Total assets | DKK 20,7M | -2% |
| Equity | DKK 18M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -116 | -117 | -113 | -134 | -152 | -134 | -133 | -183 | -182 | -218 | 0 | 0 | -143 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -116 | -117 | -113 | -134 | -189 | -134 | -133 | -183 | -182 | -218 | -172 | -164 | -143 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -31 | -0 | 38 | -38 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -116 | -117 | -113 | -165 | -189 | -172 | -171 | -183 | -182 | -218 | -172 | -164 | -143 |
| Net financials | 5.270 | 0 | 0 | 2.255 | -515 | 1.713 | 1.752 | -615 | -708 | 3.910 | -340 | 548 | 4.842 | 1.083 |
| Profit before tax | 5.182 | 1.542 | 2.461 | 2.142 | -680 | 1.523 | 1.580 | -786 | -892 | 3.728 | -558 | 376 | 4.678 | 941 |
| Tax | 9 | 420 | 567 | 715 | -126 | 346 | 360 | -173 | -188 | 828 | -71 | 93 | 946 | 207 |
| Net profit | 5.172 | 1.121 | 1.894 | 1.427 | -554 | 1.178 | 1.220 | -613 | -703 | 2.900 | -487 | 283 | 3.732 | 734 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.243 | 28.319 | 28.773 | 28.273 | 25.215 | 25.045 | 24.775 | 20.734 | 19.354 | 21.820 | 21.379 | 17.609 | 21.093 | 20.722 |
| Equity | 27.231 | 27.952 | 28.246 | 27.473 | 24.534 | 24.511 | 23.431 | 20.108 | 19.315 | 21.315 | 20.715 | 14.998 | 17.230 | 17.963 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12 | 367 | 527 | 800 | 681 | 531 | 1.344 | 626 | 39 | 505 | 664 | 2.611 | 3.863 | 2.758 |
| Total debt | 12 | 367 | 527 | 800 | 681 | 531 | 1.344 | 626 | 39 | 505 | 664 | 2.611 | 3.863 | 2.758 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Management | Management | 1993 | — | — |
VC Management | Management | 1993 | — | — |
NJ Audit | Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Henrik Faaborg-Andersen | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Frans Peter Rud | Board of Directors | 0 companies |