| Revenue | DKK -47K | -92% |
| EBITDA | DKK -47K | +94% |
| Net profit | DKK -69K | -117% |
| Total assets | DKK 9,9M | -3% |
| Equity | DKK 9,9M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 101 | 68 | 67 | 66 | 92 | 111 | 263 | 92 | 89 | 67 | -13 | 4 | -559 | -47 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -40 | -250 | -250 | -0 |
| EBITDA | 101 | 68 | 67 | 66 | 92 | 92 | 230 | 47 | 55 | 67 | -53 | -246 | -809 | -47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 101 | 68 | 67 | 66 | 92 | 92 | 230 | 47 | 55 | 67 | -53 | -246 | -809 | -47 |
| Net financials | -166 | 74 | 70 | 94 | 77 | 10 | 0 | 2.381 | 1.501 | 1.302 | 502 | 1.234 | 1.297 | -30 |
| Profit before tax | -65 | 142 | 137 | 160 | 168 | 102 | 231 | 2.428 | 1.556 | 1.369 | 449 | 987 | 489 | -78 |
| Tax | 27 | 35 | 34 | 130 | 37 | 22 | 51 | 323 | 105 | 64 | 57 | 41 | 89 | -8 |
| Net profit | -92 | 106 | 103 | 30 | 131 | 79 | 180 | 2.104 | 1.451 | 1.305 | 392 | 946 | 400 | -69 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.583 | 2.542 | 2.637 | 2.798 | 2.966 | 3.066 | 3.291 | 6.343 | 7.686 | 8.921 | 8.733 | 9.771 | 10.259 | 9.927 |
| Equity | 3.196 | 3.302 | 3.405 | 3.435 | 3.566 | 3.646 | 3.720 | 5.824 | 7.167 | 8.402 | 8.680 | 9.617 | 10.006 | 9.927 |
| Long-term debt | 182 | 43 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 65 | 22 | 22 | 23 | 23 | 21 | 122 | 520 | 520 | 520 | 52 | 154 | 252 | 0 |
| Total debt | 247 | 65 | 23 | 23 | 23 | 21 | 122 | 520 | 520 | 520 | 52 | 154 | 252 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OJ Audit | Audit | 2002 | — | — |
EM Audit | Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Jensen | Audit | 0 companies |
| Erik Madsen | Audit | 0 companies |
| Lone Sørensen | Chairman | 0 companies |
| Erik Würtz | Board of Directors | 0 companies |
| Karsten Rundkvist Albrechtsen | Board of Directors | 0 companies |
| Thomas Sørensen | Board of Directors | 0 companies |
| Helle Møller Sørensen | Board of Directors | 0 companies |