| Revenue | DKK -190K | +3% |
| EBITDA | DKK -1,2M | -1% |
| Net profit | DKK -11,1M | -338% |
| Total assets | DKK 28,2M | -35% |
| Equity | DKK 20,3M | -43% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -120 | -198 | -257 | -312 | -183 | -309 | -243 | -188 | -172 | -229 | -309 | -230 | -184 | -190 |
| Staff expenses | -1.000 | -1.000 | -1.009 | -1.012 | -1.011 | -2.503 | -1.000 | -1.000 | -2.000 | -1.000 | -1.000 | -1.000 | -1.000 | -1.000 |
| EBITDA | -1.121 | -1.199 | -1.266 | -1.324 | -1.194 | -2.812 | -1.243 | -1.188 | -2.172 | -1.229 | -1.309 | -1.230 | -1.184 | -1.190 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.121 | -1.199 | -1.266 | -1.324 | -1.194 | -2.812 | -1.243 | -1.188 | -2.172 | -1.229 | -1.309 | -1.230 | -1.184 | -1.190 |
| Net financials | 5.417 | 5.485 | 5.944 | 2.498 | 2.992 | 6.544 | 3.730 | 1.318 | 10.141 | 15.831 | -14.425 | 9.149 | 5.829 | -9.872 |
| Profit before tax | 4.296 | 4.286 | 4.678 | 1.174 | 1.798 | 3.732 | 2.487 | 131 | 7.969 | 14.602 | -15.734 | 7.919 | 4.645 | -11.062 |
| Tax | 1.075 | 1.117 | 1.160 | 296 | 394 | 827 | 547 | 24 | 1.760 | 3.314 | 87 | -134 | -0 | -0 |
| Net profit | 3.221 | 3.169 | 3.518 | 878 | 1.403 | 2.905 | 1.940 | 107 | 6.209 | 11.288 | -15.822 | 8.053 | 4.645 | -11.062 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.262 | 40.971 | 45.338 | 42.529 | 42.469 | 44.569 | 45.346 | 44.712 | 53.574 | 66.663 | 39.286 | 42.245 | 43.603 | 28.214 |
| Equity | 35.655 | 37.225 | 38.243 | 37.120 | 37.724 | 39.429 | 39.368 | 37.975 | 43.183 | 50.471 | 26.649 | 34.703 | 35.348 | 20.286 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.606 | 3.746 | 7.096 | 5.409 | 4.745 | 5.141 | 5.978 | 6.737 | 10.391 | 16.192 | 12.636 | 7.542 | 8.255 | 7.928 |
| Total debt | 2.606 | 3.746 | 7.096 | 5.409 | 4.745 | 5.141 | 5.978 | 6.737 | 10.391 | 16.192 | 12.636 | 7.542 | 8.255 | 7.928 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UF | Board of Directors | 1997 | — | — |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Rask | Management | 0 companies |
| Ulla Fog | Board of Directors | 0 companies |
| Birgitte Arnfred Kristensen | Board of Directors | 0 companies |