| Revenue | DKK -5K | +2% |
| EBITDA | DKK -5K | -2% |
| Net profit | DKK -54K | -399% |
| Total assets | DKK 88K | -38% |
| Equity | DKK 69K | -44% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -13 | -10 | -20 | — | — | — | — | -6 | -5 | -5 | -5 | -5 | -5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | -13 | -10 | -20 | -12 | 9 | -9 | -7 | -6 | -5 | -5 | -5 | -5 | -5 |
| Depreciation & amort. | 12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -29 | -13 | -10 | -20 | -12 | 9 | -9 | -7 | -6 | -5 | -5 | -5 | -5 | -5 |
| Net financials | 39 | 118 | 100 | 187 | 93 | 20 | -4 | -2 | -1 | 7 | -3 | 23 | 32 | -49 |
| Profit before tax | 10 | 104 | 90 | 166 | 82 | 8 | -5 | -9 | -7 | 3 | -7 | 18 | 27 | -54 |
| Tax | -6 | 1 | 9 | -10 | 4 | -2 | -0 | -0 | -4 | -0 | -0 | -0 | 9 | -0 |
| Net profit | 16 | 104 | 82 | 176 | 77 | 10 | -5 | -9 | -3 | 3 | -7 | 18 | 18 | -54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 189 | 293 | 377 | 656 | 666 | 514 | 358 | 224 | 127 | 104 | 93 | 116 | 142 | 88 |
| Equity | 180 | 284 | 366 | 442 | 418 | 429 | 320 | 205 | 92 | 95 | 87 | 105 | 124 | 69 |
| Long-term debt | 0 | 0 | 0 | 103 | 35 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9 | 9 | 11 | 111 | 212 | 53 | 38 | 19 | 35 | 10 | 6 | 11 | 18 | 18 |
| Total debt | 9 | 9 | 11 | 213 | 248 | 86 | 38 | 19 | 35 | 10 | 6 | 11 | 18 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Audit | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Jørgensen | Audit | 0 companies |
| Trine Bæk Reedtz | Board of Directors | 0 companies |
| Lotte Zarlang | Board of Directors | 0 companies |
| Vibeke Birgitte Bæk | Chairman | 0 companies |