| Revenue | DKK -11K | -144% |
| EBITDA | DKK -11K | -144% |
| Net profit | DKK 4,5M | +6% |
| Total assets | DKK 76,6M | +5% |
| Equity | DKK 76,4M | +6% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54 | 33 | 0 | — | -14 | -11 | -14 | 18 | 27 | 36 | 33 | 9 | 25 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 54 | 33 | -34 | -87 | -14 | -11 | -251 | 18 | 27 | 36 | 33 | 9 | 25 | -11 |
| Depreciation & amort. | -1 | -15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 53 | 19 | -34 | -87 | -14 | -11 | -251 | 18 | 27 | 36 | 33 | 9 | 25 | -11 |
| Net financials | 1.625 | 5.244 | 3.619 | 4.570 | 5.375 | 5.090 | 4.839 | 2.875 | 4.257 | 4.398 | 3.745 | 4.436 | 4.545 | 5.044 |
| Profit before tax | 1.677 | 5.262 | 3.585 | 4.483 | 5.098 | 4.714 | 4.587 | 2.732 | 4.068 | 4.434 | 3.778 | 4.445 | 4.569 | 5.033 |
| Tax | 12 | 21 | 8 | 8 | 54 | 78 | 80 | 88 | 111 | 212 | 221 | 347 | 326 | 519 |
| Net profit | 1.666 | 5.242 | 3.577 | 4.476 | 5.045 | 4.636 | 4.507 | 2.644 | 3.956 | 4.222 | 3.557 | 4.098 | 4.243 | 4.514 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.057 | 32.203 | 38.386 | 41.302 | 45.211 | 46.625 | 50.675 | 52.535 | 58.254 | 60.789 | 64.126 | 71.160 | 72.913 | 76.618 |
| Equity | 26.940 | 32.182 | 35.759 | 41.156 | 45.201 | 46.617 | 50.585 | 52.436 | 56.324 | 60.176 | 63.533 | 67.628 | 71.867 | 76.381 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 115 | 19 | 2.627 | 146 | 10 | 8 | 89 | 100 | 1.930 | 612 | 593 | 3.532 | 1.046 | 237 |
| Total debt | 115 | 19 | 2.627 | 146 | 10 | 8 | 89 | 100 | 1.930 | 612 | 593 | 3.532 | 1.046 | 237 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Audit | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Børge Sørensen | Audit | 0 companies |
| Lissi Gade | Chairman | 0 companies |
| Henrik Olesen | Chairman | 0 companies |