| Revenue | DKK -19K | +13% |
| EBITDA | DKK -19K | -13% |
| Net profit | DKK 35K | +123% |
| Total assets | DKK 2,9M | +202% |
| Equity | DKK -7,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 185 | 13 | 1.466 | 754 | 972 | 920 | 1.100 | -2.817 | -91 | 1 | -114 | -17 | -19 |
| Staff expenses | -0 | -0 | -122 | -352 | -53 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.100 | -744 | 1.344 | 68 | 69 | 803 | 1.037 | -2.828 | -91 | 551 | -114 | -17 | -19 |
| Depreciation & amort. | 150 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 950 | -744 | 1.344 | 68 | 69 | 803 | 1.037 | -2.828 | -91 | 551 | -114 | -17 | -19 |
| Net financials | -287 | -2 | -806 | -526 | -487 | -520 | -464 | -409 | -202 | 4 | -216 | -138 | 54 |
| Profit before tax | 663 | -1.483 | 1.882 | -389 | -348 | 284 | 573 | -3.237 | -293 | 556 | -330 | -155 | 35 |
| Tax | -0 | -2 | 206 | -90 | 166 | 1 | 131 | 68 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 663 | -744 | 332 | -367 | -583 | 283 | 442 | -3.305 | -293 | 556 | -330 | -154 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.256 | 7.458 | 29.754 | 26.108 | 25.240 | 16.455 | 16.455 | 3.833 | 2.464 | 3.089 | 1.078 | 962 | 2.906 |
| Equity | -2.957 | -3.702 | -3.369 | -3.736 | -4.319 | -4.036 | -3.594 | -6.899 | -7.192 | -6.637 | -6.967 | -7.121 | -7.087 |
| Long-term debt | 7.453 | 7.248 | 36.276 | 30.005 | 20.831 | 8.967 | 8.836 | 948 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.487 | 7.536 | 14.780 | 14.842 | 19.143 | 11.524 | 11.212 | 9.785 | 9.656 | 9.725 | 8.045 | 8.084 | 9.993 |
| Total debt | 12.214 | 11.159 | 32.918 | 29.844 | 29.559 | 20.491 | 20.049 | 10.732 | 9.656 | 9.725 | 8.045 | 8.084 | 9.993 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OJ Audit | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Juul | Audit | 0 companies |
| Ester Muusmann | Board of Directors | 0 companies |
| Ane Muusmann Gerdes | Board of Directors | 0 companies |
| Ebba Neel Gerdes | Board of Directors | 0 companies |