| Revenue | DKK 6K | -41% |
| EBITDA | DKK 6K | -41% |
| Net profit | DKK -7K | -144% |
| Total assets | DKK 463K | -2% |
| Equity | DKK 405K | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | -36 | -23 | 92 | 86 | 46 | 36 | 36 | 42 | 40 | -6 | 7 | 10 | 6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1 | -36 | -23 | 25 | 41 | -137 | -113 | -42 | -34 | 40 | -6 | 7 | 10 | 6 |
| Depreciation & amort. | -34 | -28 | -28 | -27 | -27 | -19 | -19 | -19 | -19 | -5 | -5 | -5 | -7 | -14 |
| EBIT | -32 | -64 | -51 | -2 | 14 | -156 | -132 | -61 | -52 | 36 | -11 | 3 | 3 | -7 |
| Net financials | 79 | 8 | 19 | 15 | 26 | -39 | 4 | 7 | 7 | 9 | 14 | 13 | 14 | 0 |
| Profit before tax | 47 | -57 | -32 | 13 | 41 | -195 | -127 | -54 | -45 | 44 | 3 | 16 | 17 | -7 |
| Tax | 12 | -14 | -1 | 10 | 38 | -0 | -38 | 90 | 7 | -0 | 2 | -2 | -0 | -0 |
| Net profit | 35 | -42 | -31 | 3 | 3 | -194 | -89 | -145 | -53 | 44 | 2 | 18 | 17 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.556 | 1.513 | 1.526 | 1.529 | 1.482 | 1.632 | 1.408 | 1.276 | 1.182 | 431 | 433 | 449 | 470 | 463 |
| Equity | 1.536 | 1.493 | 1.462 | 1.465 | 1.418 | 1.172 | 1.030 | 885 | 832 | 376 | 378 | 396 | 413 | 405 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Short-term debt | 20 | 20 | 64 | 64 | 64 | 461 | 378 | 391 | 350 | 55 | 55 | 53 | 49 | 49 |
| Total debt | 20 | 20 | 64 | 64 | 64 | 461 | 378 | 391 | 350 | 55 | 55 | 53 | 57 | 57 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2004 | — | — |
CM Founder | Founder | 1993 | — | — |
HP Audit | Audit | 2002 | — | — |
HL Management | Management | 2004 | — | — |
| Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Berthelsen Christensen | Management | 0 companies |
| Christine Marie Lund | Founder | 0 companies |
| Hans Peter Hansen | Audit | 0 companies |
| Henrik Lindebod | Management | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Michael Schrøder Assentoft | Board of Directors | 0 companies |
| Henning Bertelsen Schrøder | Board of Directors | 0 companies |