| Revenue | DKK 0 | — |
| EBITDA | DKK -268K | +16% |
| Net profit | DKK -17,5M | -194% |
| Total assets | DKK 98,8M | -14% |
| Equity | DKK 40,6M | -34% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -194 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -80 | -40 | -120 | -120 | -120 | -120 |
| EBITDA | -163 | -142 | -4.486 | -3.152 | -351 | -904 | -995 | -670 | -274 | -228 | -323 | -332 | -320 | -268 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -163 | -142 | -4.486 | -3.152 | -351 | -904 | -995 | -670 | -274 | -228 | -323 | -332 | -320 | -268 |
| Net financials | -2.184 | 6.049 | 15.647 | 10.313 | -1.765 | 7.836 | -357 | -392 | 6.250 | 23.816 | -9.097 | 18.755 | 24.119 | -17.090 |
| Profit before tax | -2.346 | 5.907 | 14.653 | 9.378 | -2.692 | 6.932 | -1.352 | -1.062 | 5.977 | 23.589 | -9.420 | 18.423 | 23.799 | -17.358 |
| Tax | -578 | 1.617 | -0 | -0 | -0 | 1.547 | -268 | -205 | 1.332 | 5.206 | -2.042 | 4.104 | 5.311 | 93 |
| Net profit | -1.769 | 4.290 | 11.161 | 7.162 | -2.117 | 5.385 | -1.084 | -857 | 4.645 | 18.383 | -7.378 | 14.319 | 18.489 | -17.452 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48.967 | 53.744 | 68.406 | 62.390 | 52.905 | 56.893 | 55.394 | 53.587 | 52.086 | 78.171 | 71.612 | 90.254 | 114.770 | 98.842 |
| Equity | 17.940 | 22.134 | 33.198 | 36.838 | 31.721 | 33.606 | 29.021 | 24.665 | 29.202 | 44.585 | 34.206 | 45.525 | 61.014 | 40.562 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 31.027 | 31.610 | 35.209 | 25.552 | 21.185 | 23.287 | 26.372 | 28.922 | 22.884 | 33.586 | 37.405 | 44.729 | 53.756 | 58.279 |
| Total debt | 31.027 | 31.610 | 35.209 | 25.552 | 21.185 | 23.287 | 26.372 | 28.922 | 22.884 | 33.586 | 37.405 | 44.729 | 53.756 | 58.279 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Audit | Audit | 2000 | — | — |
AM Founder | Founder | 1993 | — | — |
OR Founder | Founder | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1993 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Tage Hjortkjær | Audit | 0 companies |
| Anne Marie Petersen | Founder | 0 companies |
| Ole Randløv Petersen | Founder | 0 companies |
| Søren Randløv Petersen | Board of Directors | 0 companies |
| Oluf Mondgaard Nielsen | Board of Directors | 0 companies |
| Poul Flemming Hansen | Chairman | 0 companies |
| Ole Randløv Petersen | Board of Directors | 0 companies |