| Revenue | DKK -17K | +1918% |
| EBITDA | DKK -25K | +22% |
| Net profit | DKK -2,1M | -248% |
| Total assets | DKK 6,6M | -30% |
| Equity | DKK 6,5M | -24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 151 | -62 | -140 | -36 | 61 | -34 | -11 | -38 | 12 | 65 | 1.488 | -2 | -1 | -17 |
| Staff expenses | -364 | -401 | -352 | -359 | -320 | -312 | -333 | -134 | -200 | -618 | -502 | -0 | -0 | -0 |
| EBITDA | -402 | -463 | -491 | -395 | -259 | -346 | -344 | -172 | -188 | -553 | 986 | -2 | -32 | -25 |
| Depreciation & amort. | -58 | -0 | -0 | -127 | -143 | -143 | -143 | -145 | -71 | -5 | -48 | -48 | -40 | -40 |
| EBIT | -460 | -463 | -491 | -522 | -402 | -490 | -487 | -317 | -259 | -558 | 938 | -50 | -72 | -65 |
| Net financials | -695 | 292 | 2.933 | 1.390 | 910 | 291 | -649 | -259 | 880 | 2.377 | -885 | 748 | 1.978 | -2.040 |
| Profit before tax | -1.155 | -171 | 2.441 | 868 | 508 | -199 | -1.136 | -576 | 621 | 1.819 | 53 | 698 | 1.906 | -2.104 |
| Tax | -0 | -20 | 163 | 209 | 114 | -0 | -0 | -0 | -286 | 401 | -23 | 157 | 481 | -0 |
| Net profit | -1.155 | -151 | 2.278 | 659 | 394 | -199 | -1.136 | -576 | 908 | 1.418 | 76 | 541 | 1.425 | -2.104 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.967 | 6.854 | 10.064 | 10.845 | 10.859 | 10.574 | 9.122 | 8.318 | 8.586 | 10.535 | 10.403 | 10.767 | 9.389 | 6.584 |
| Equity | 519 | 368 | 9.937 | 10.527 | 10.392 | 10.094 | 8.857 | 8.181 | 8.339 | 9.657 | 9.633 | 10.174 | 8.649 | 6.545 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 204 | 1 | 35 | 0 | 0 |
| Short-term debt | 6.448 | 6.486 | 126 | 318 | 467 | 480 | 265 | 137 | 247 | 674 | 769 | 557 | 740 | 39 |
| Total debt | 6.448 | 6.486 | 126 | 318 | 467 | 480 | 265 | 137 | 247 | 879 | 770 | 593 | 740 | 39 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Hans-Ole Reichhardt | Audit | 0 companies |
| Martin Helmuth Larsen | Board of Directors | 0 companies |
| Carsten Anders Brandt | Board of Directors | 0 companies |
| Per Simonsen | Board of Directors | 0 companies |
| Thomas Helmuth Larsen | Board of Directors | 0 companies |
| Jens Gunder Klokhøj | Board of Directors | 0 companies |