| Revenue | DKK 299K | -122% |
| EBITDA | DKK -2,3M | -72% |
| Net profit | DKK -1,9M | -72% |
| Total assets | DKK 4,2M | -29% |
| Equity | DKK 3,5M | -35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -13 | -14 | -14 | -39 | -37 | -19 | — | — | — | — | — | -1.346 | 299 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.614 |
| EBITDA | -17 | -13 | -10 | -10 | -39 | -37 | -19 | -1.187 | -32 | -37 | -26 | -1 | -1.346 | -2.316 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -31 |
| EBIT | -17 | -13 | -10 | -10 | -39 | -37 | -19 | -1.187 | -32 | -37 | -26 | -1 | -1.346 | -2.347 |
| Net financials | 1.115 | 727 | -55 | -209 | -706 | -301 | -358 | -184 | -931 | 701 | -1.315 | 917 | 371 | 466 |
| Profit before tax | — | 713 | -65 | -219 | -745 | -338 | -376 | -1.371 | -964 | 663 | -1.342 | 916 | -975 | -1.881 |
| Tax | 273 | 190 | 141 | 144 | 27 | 109 | -9 | 128 | 113 | 140 | -0 | 171 | 116 | -0 |
| Net profit | 824 | 523 | -206 | -364 | -772 | -448 | -367 | -1.499 | -1.076 | 523 | -1.342 | 745 | -1.091 | -1.881 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.920 | 13.244 | 12.925 | 12.192 | 11.199 | 10.611 | 9.955 | 8.360 | 7.072 | 7.645 | 6.251 | 7.100 | 5.934 | 4.199 |
| Equity | — | 13.079 | 12.683 | 12.124 | 11.157 | 10.511 | 9.940 | 8.234 | 6.946 | 7.252 | 5.690 | 6.435 | 5.345 | 3.464 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 423 | 0 |
| Short-term debt | 175 | 165 | 241 | 68 | 42 | 100 | 15 | 126 | 126 | 393 | 560 | 665 | 166 | 735 |
| Total debt | 175 | 165 | 241 | 68 | 42 | 100 | 15 | 126 | 126 | 393 | 560 | 665 | 589 | 735 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 1995 | |
| Individual | 25.0% | 25.0% | 1995 | |
| Individual | 20.0% | 20.0% | 1995 | |
| Individual | 20.0% | 20.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Keogh Rasmussen | Audit | 0 companies |
| Fleming Schack | Board of Directors | 0 companies |