| Revenue | DKK -46K | +5% |
| EBITDA | DKK -46K | -5% |
| Net profit | DKK -159K | -112% |
| Total assets | DKK 10,5M | -10% |
| Equity | DKK 10,5M | -10% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -189 | -120 | -110 | 0 | -72 | -57 | -82 | -70 | -50 | -43 | -51 | -47 | -65 | -44 | -46 |
| Staff expenses | -380 | -380 | -380 | -320 | -200 | -400 | -200 | -200 | -300 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 610 | 893 | -1.998 | 59 | -272 | -457 | -282 | -270 | -350 | -43 | -51 | -47 | -65 | -44 | -46 |
| Depreciation & amort. | -96 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 514 | 893 | -1.998 | 59 | -272 | -457 | -282 | -270 | -350 | -43 | -51 | -47 | -65 | -44 | -46 |
| Net financials | -1.207 | -968 | 1.430 | 1.396 | 1.152 | 1.165 | -1.380 | 22 | 879 | 1.652 | 2.007 | -1.046 | 1.220 | 1.395 | -113 |
| Profit before tax | 419 | -40 | -568 | 1.454 | 880 | 708 | -1.662 | -248 | 528 | 1.610 | 1.956 | -1.093 | 1.155 | 1.352 | -159 |
| Tax | 180 | 26 | 291 | 42 | 38 | 78 | -0 | 341 | 11 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 240 | -66 | -859 | 1.412 | 841 | 630 | -1.662 | -589 | 517 | 1.610 | 1.956 | -1.093 | 1.155 | 1.352 | -159 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.025 | 14.292 | 12.636 | 0 | 13.843 | 14.053 | 11.842 | 10.728 | 10.689 | 12.163 | 13.754 | 11.162 | 12.181 | 11.668 | 10.510 |
| Equity | 14.362 | 13.928 | 12.569 | 0 | 13.822 | 13.952 | 11.790 | 10.701 | 10.674 | 11.783 | 13.240 | 11.147 | 11.302 | 11.654 | 10.495 |
| Long-term debt | -70 | -70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -593 | -295 | 67 | 0 | 21 | 101 | 52 | 27 | 15 | 379 | 514 | 14 | 879 | 14 | 14 |
| Total debt | -663 | -365 | 67 | 0 | 21 | 101 | 52 | 27 | 15 | 379 | 514 | 14 | 879 | 14 | 14 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2022 | — | — |
PB Management | Management | 1994 | — | — |
HA Audit | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Muff | Management | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Kenneth Muff Lassen | Board of Directors | 0 companies |