| Revenue | DKK -357K | -19% |
| EBITDA | DKK -1,2M | +7% |
| Net profit | DKK 775K | -65% |
| Total assets | DKK 45,2M | +1% |
| Equity | DKK 45,2M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.100 | 1.100 | 1.100 | 1.100 | 1.100 | 126 | 100 | -269 | -233 | -210 | -433 | -788 | -441 | -357 |
| Staff expenses | -415 | -459 | -491 | -689 | -1.047 | -976 | -762 | -766 | -874 | -889 | -811 | -780 | -799 | -802 |
| EBITDA | -350 | 243 | 164 | -56 | -460 | 462 | -1.061 | -1.036 | -1.544 | -1.099 | -1.244 | -1.568 | -1.240 | -1.158 |
| Depreciation & amort. | -122 | -122 | -122 | -132 | -150 | -28 | -28 | -17 | -0 | -6 | -6 | -5 | -0 | -0 |
| EBIT | -472 | 122 | 43 | -189 | -610 | 434 | -1.090 | -1.053 | -1.545 | -1.104 | -1.250 | -1.573 | -1.240 | -1.158 |
| Net financials | 19.807 | 72 | 6.018 | 2.302 | 1.723 | 2.401 | -1.763 | 5.273 | -748 | 10.071 | -8.898 | 3.135 | 4.128 | 2.126 |
| Profit before tax | 19.670 | 193 | 6.060 | 2.114 | 1.113 | 2.834 | -2.852 | 4.220 | -2.293 | 8.967 | -10.148 | 1.562 | 2.889 | 967 |
| Tax | 167 | 269 | 444 | 515 | 289 | 615 | -563 | 946 | -437 | 256 | -1.808 | 12 | 658 | 193 |
| Net profit | 19.503 | -76 | 5.616 | 1.598 | 824 | 2.220 | -2.289 | 3.274 | -1.856 | 8.711 | -8.340 | 1.550 | 2.231 | 775 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.264 | 45.753 | 51.466 | 52.944 | 52.809 | 48.442 | 46.040 | 49.164 | 47.277 | 57.289 | 45.662 | 42.756 | 44.583 | 45.248 |
| Equity | 38.277 | 38.195 | 43.707 | 45.305 | 46.117 | 48.240 | 45.845 | 49.011 | 47.045 | 55.643 | 45.603 | 42.653 | 44.519 | 45.159 |
| Long-term debt | 5.742 | 6.449 | 6.447 | 5.988 | 5.494 | 0 | 0 | 17 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.246 | 1.109 | 1.312 | 1.651 | 1.198 | 202 | 195 | 136 | 232 | 1.646 | 59 | 103 | 64 | 90 |
| Total debt | 7.988 | 7.558 | 7.758 | 7.639 | 6.693 | 202 | 195 | 153 | 232 | 1.646 | 59 | 103 | 64 | 90 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Ejner Viggo Andersen | Chairman | 0 companies |
| Niels Schiersing | Board of Directors | 0 companies |
| Luise Guldhammer Smedegaard | Board of Directors | 0 companies |
| Peter Henry Hansen | Board of Directors | 0 companies |
| Rose Liselotte Smedegaard | Board of Directors | 0 companies |
| Peter Smedegaard | Board of Directors | 0 companies |