| Revenue | DKK -35K | +46% |
| EBITDA | DKK -35K | -46% |
| Net profit | DKK 784K | -53% |
| Total assets | DKK 31,8M | +5% |
| Equity | DKK 21,6M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.155 | -76 | -24 | -25 | -32 | -25 | -25 | -21 | -77 | 76 | -19 | -22 | -24 | -35 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -214 | -0 | -0 | -0 |
| EBITDA | 4.605 | -1.831 | -38 | -256 | -33 | -34 | -32 | -2.522 | 1.842 | 19 | 781 | -22 | -24 | -35 |
| Depreciation & amort. | -71 | -428 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.534 | -2.258 | -38 | -256 | -33 | -34 | -32 | -2.522 | 1.842 | 19 | 781 | -22 | -24 | -35 |
| Net financials | 4.508 | -4 | -53 | -64 | -68 | -57 | 4.086 | 14.217 | 7.501 | 3.813 | 10.314 | -1.050 | 1.608 | 719 |
| Profit before tax | 9.042 | -2.263 | -92 | -320 | -101 | -90 | 4.054 | 11.696 | 9.343 | 3.832 | 11.095 | -1.072 | 1.584 | 684 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -108 | -85 | -6 | -69 | -40 | -81 | -100 |
| Net profit | 9.042 | -2.263 | -92 | -320 | -101 | -90 | 4.054 | 11.804 | 9.428 | 3.838 | 11.164 | -1.032 | 1.665 | 784 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.412 | 168 | 88 | 50 | 43 | 52 | 3.330 | 17.459 | 25.438 | 29.365 | 42.311 | 41.246 | 30.320 | 31.751 |
| Equity | -4.375 | -6.637 | -6.729 | -7.049 | -7.149 | -7.240 | -3.186 | 8.618 | 17.935 | 21.660 | 32.710 | 31.560 | 21.060 | 21.609 |
| Long-term debt | 4.887 | 1.000 | 2.609 | 2.693 | 2.604 | 2.507 | 2.420 | 5.627 | 5.563 | 5.368 | 4.996 | 4.163 | 2.336 | 170 |
| Short-term debt | 3.899 | 4.050 | 4.208 | 4.406 | 4.588 | 4.784 | 4.096 | 3.214 | 1.940 | 2.336 | 4.605 | 5.523 | 6.925 | 9.972 |
| Total debt | 8.786 | 5.050 | 6.817 | 7.099 | 7.192 | 7.291 | 6.516 | 8.841 | 7.502 | 7.704 | 9.601 | 9.686 | 9.260 | 10.143 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Herluf Christian Fisker | Audit | 0 companies |
| Per Mølgård Hammershøj | Board of Directors | 0 companies |
| Inge Hvass Pedersen | Board of Directors | 0 companies |
| Henrik Søgård Sørensen | Chairman | 0 companies |
| Hans Toftdahl Søndergaard | Chairman | 0 companies |
| Palle August Christensen | Chairman | 0 companies |