| Revenue | DKK -20K | -30% |
| EBITDA | DKK -116K | +7% |
| Net profit | DKK 235K | -32% |
| Total assets | DKK 6,4M | +3% |
| Equity | DKK 6,3M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -49 | -38 | -31 | -23 | -23 | -43 | -31 | -28 | -27 | -27 | -53 | -29 | -20 |
| Staff expenses | -16 | -30 | -60 | -57 | -60 | -62 | -60 | -65 | -67 | -74 | -87 | -96 | -96 |
| EBITDA | -65 | -68 | -91 | -80 | -83 | -105 | -91 | -93 | -94 | -101 | -140 | -125 | -116 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -65 | -68 | -91 | -80 | -83 | -105 | -91 | -93 | -94 | -101 | -140 | -125 | -116 |
| Net financials | 496 | 289 | 621 | 361 | 93 | 244 | -514 | 103 | 331 | 559 | 61 | 568 | 419 |
| Profit before tax | 431 | 295 | 530 | 281 | 10 | 139 | -604 | 10 | 237 | 457 | -79 | 443 | 303 |
| Tax | 28 | 69 | 131 | 66 | 2 | 29 | 1 | -0 | -0 | 22 | -16 | 97 | 67 |
| Net profit | 403 | 226 | 399 | 215 | 8 | 110 | -605 | 10 | 237 | 435 | -63 | 346 | 235 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.285 | 5.440 | 5.802 | 5.846 | 5.834 | 5.925 | 5.299 | 5.308 | 5.513 | 5.938 | 5.850 | 6.225 | 6.413 |
| Equity | 5.171 | 5.300 | 5.609 | 5.804 | 5.812 | 5.902 | 5.277 | 5.267 | 5.484 | 5.899 | 5.826 | 6.171 | 6.345 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 114 | 139 | 193 | 42 | 21 | 23 | 22 | 41 | 29 | 38 | 24 | 53 | 68 |
| Total debt | 114 | 139 | 193 | 42 | 21 | 23 | 22 | 41 | 29 | 38 | 24 | 53 | 68 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1994 | |
| Individual | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Odgaard | Chairman | 0 companies |
| Dennis Odgaard | Board of Directors | 0 companies |