| Revenue | DKK -56K | -68% |
| EBITDA | DKK -96K | +60% |
| Net profit | DKK -93K | +68% |
| Total assets | DKK 680K | -20% |
| Equity | DKK 450K | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 717 | 601 | -194 | 114 | -3.190 | -169 | 1.163 | 10 | -35 | 46 | -9 | 11 | -175 | -56 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -130 | -70 | -65 | -40 |
| EBITDA | 717 | 601 | -194 | 114 | -3.190 | -169 | 1.163 | 10 | -35 | 46 | -139 | -58 | -240 | -96 |
| Depreciation & amort. | -211 | -1.099 | -214 | -264 | -207 | -50 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 506 | -498 | -407 | -150 | -3.397 | -219 | 1.113 | 10 | -35 | 46 | -139 | -58 | -240 | -96 |
| Net financials | -483 | -396 | 1.366 | -165 | -433 | -18 | -2 | 52 | 32 | 36 | -144 | 69 | -53 | 3 |
| Profit before tax | 23 | -894 | 958 | -315 | -3.830 | -236 | 1.115 | 62 | -3 | 82 | -283 | 11 | -293 | -93 |
| Tax | 38 | -131 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -15 | -763 | 958 | -315 | -3.830 | -236 | 1.115 | 62 | -3 | 82 | -283 | 11 | -293 | -93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.632 | 14.431 | 15.937 | 12.416 | 2.035 | 1.145 | 2.442 | 2.171 | 2.002 | 1.859 | 1.102 | 1.075 | 845 | 680 |
| Equity | 5.231 | 4.469 | 5.427 | 5.112 | 1.282 | 1.046 | 2.109 | 2.117 | 1.914 | 1.796 | 1.014 | 965 | 611 | 450 |
| Long-term debt | 8.428 | 7.485 | 6.526 | 4.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.842 | 2.478 | 3.983 | 3.011 | 752 | 99 | 333 | 54 | 88 | 63 | 88 | 110 | 234 | 229 |
| Total debt | 10.269 | 9.963 | 10.509 | 7.304 | 752 | 99 | 333 | 54 | 88 | 63 | 88 | 110 | 234 | 229 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Audit | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Regnar Nielsen | Audit | 0 companies |
| Lars Rønn | Board of Directors | 0 companies |
| Martin Delfer | Board of Directors | 0 companies |
| Morten Anker Nielsen | Board of Directors | 0 companies |
| Steen Wall | Board of Directors | 0 companies |
| Preben Edvard Kønig | Board of Directors | 0 companies |
| Niels Thestrup | Board of Directors | 0 companies |
| Ruth Lise Wall-Andersen | Board of Directors | 0 companies |
| Casper Christoffersen Vinther | Board of Directors | 0 companies |
| Victor Wall-Gremstrup | Board of Directors | 0 companies |