| Revenue | DKK 216K | -15% |
| EBITDA | DKK 216K | -15% |
| Net profit | DKK 1,8M | -43% |
| Total assets | DKK 92,7M | +0% |
| Equity | DKK 92,3M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 362 | -300 | -347 | -224 | -16 | 165 | 128 | 170 | -117 | 159 | 81 | 91 | 255 | 216 |
| Staff expenses | -225 | -225 | -225 | -225 | -225 | -225 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 587 | -525 | -572 | -449 | -241 | -60 | 128 | 170 | -117 | 159 | 81 | 91 | 255 | 216 |
| Depreciation & amort. | -0 | -0 | -0 | -50 | -50 | -50 | -50 | -50 | -87 | -114 | -114 | -114 | -114 | -114 |
| EBIT | 587 | -525 | -572 | -499 | -291 | -110 | 78 | 121 | -204 | 45 | -33 | -23 | 141 | 102 |
| Net financials | -3.663 | 4.909 | 2.531 | 3.914 | 1.915 | 3.934 | 18.430 | 6.376 | 4.111 | 15.139 | -7.482 | 7.387 | 4.163 | 2.183 |
| Profit before tax | -3.070 | 4.384 | 1.959 | 3.415 | 1.624 | 3.824 | 18.508 | 6.497 | 3.907 | 15.184 | -7.515 | 7.364 | 4.305 | 2.286 |
| Tax | -208 | 1.158 | 207 | 689 | 325 | 788 | -370 | 1.496 | 894 | 1.737 | -1.663 | 1.645 | 1.191 | 519 |
| Net profit | -2.863 | 3.226 | 1.752 | 2.726 | 1.299 | 3.036 | 18.879 | 5.001 | 3.013 | 13.447 | -5.852 | 5.719 | 3.114 | 1.767 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 62.255 | 63.616 | 62.944 | 62.841 | 58.498 | 66.651 | 80.121 | 83.438 | 83.724 | 94.021 | 83.247 | 89.156 | 92.353 | 92.654 |
| Equity | 61.847 | 63.073 | 62.825 | 62.551 | 58.282 | 61.317 | 80.090 | 83.091 | 83.604 | 93.051 | 83.198 | 88.917 | 92.031 | 92.298 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -408 | 543 | 119 | 290 | 217 | 5.301 | 30 | 293 | 40 | 866 | 49 | 153 | 142 | 151 |
| Total debt | -408 | 543 | 119 | 290 | 217 | 5.301 | 30 | 293 | 40 | 866 | 49 | 153 | 142 | 151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Audit | Audit | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Alfred Grinderslev | Audit | 0 companies |
| Rikke Schultz-Lorentzen | Board of Directors | 0 companies |