| Revenue | DKK -59K | +45% |
| EBITDA | DKK -245K | +7% |
| Net profit | DKK -108K | -246% |
| Total assets | DKK 3,9M | -10% |
| Equity | DKK 3,3M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -41 | -24 | -37 | -14 | -27 | -30 | -20 | -22 | -38 | -38 | -65 | -41 | -59 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -30 | -84 | -34 | -222 | -218 | -182 |
| EBITDA | -6 | -41 | -24 | -37 | -14 | -27 | -30 | -24 | -54 | -172 | -76 | -295 | -262 | -245 |
| Depreciation & amort. | -0 | -37 | -61 | -50 | -39 | -38 | -38 | -17 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -79 | -85 | -87 | -53 | -66 | -68 | -41 | -54 | -172 | -76 | -295 | -262 | -245 |
| Net financials | -48 | 339 | 470 | 740 | -366 | 453 | -554 | 17 | 431 | 1.743 | -152 | 367 | 343 | 139 |
| Profit before tax | -54 | 261 | 385 | 653 | -419 | 387 | -622 | -24 | 377 | 1.572 | -228 | 72 | 81 | -105 |
| Tax | -14 | 57 | 91 | 154 | 6 | -2 | -3 | 4 | -2 | 263 | -7 | 2 | 7 | 3 |
| Net profit | -41 | 204 | 295 | 500 | -426 | 390 | -619 | -28 | 380 | 1.308 | -221 | 71 | 74 | -108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.616 | 1.910 | 2.198 | 3.137 | 2.517 | 2.830 | 2.063 | 1.966 | 3.026 | 3.891 | 3.499 | 4.057 | 4.311 | 3.858 |
| Equity | 1.616 | 1.820 | 2.114 | 2.614 | 2.188 | 2.578 | 1.959 | 1.847 | 2.227 | 3.535 | 3.314 | 3.385 | 3.459 | 3.251 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 90 | 84 | 524 | 328 | 252 | 104 | 119 | 799 | 356 | 184 | 672 | 852 | 608 |
| Total debt | 0 | 90 | 84 | 524 | 328 | 252 | 104 | 119 | 799 | 356 | 184 | 672 | 852 | 608 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Audit | Audit | 1995 | — | — |
BO Audit | Audit | 1995 | — | — |
JS Management | Management | 2004 | — | — |
DR Management | Management | 2009 | — | — |
PB Management | Management | 1995 | — | — |
IU Management | Management | 2019 | — | — |
NO Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Kjær Jepsen | Audit | 0 companies |
| Børge Olesen | Audit | 0 companies |
| Jan Sørensen | Management | 0 companies |
| Dan Rask Jensen | Management | 0 companies |
| Poul Bernth Jensen | Management | 0 companies |
| Ida Uldahl | Management | 0 companies |
| Niels Ole Hansen | Management | 0 companies |
| Torben Rasmussen | Board of Directors | 0 companies |