| Revenue | DKK -177K | +20% |
| EBITDA | DKK -177K | -20% |
| Net profit | DKK 1,4M | +65% |
| Total assets | DKK 15,6M | +4% |
| Equity | DKK 9,6M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -117 | -119 | -233 | — | -164 | -149 | -192 | -125 | -135 | -146 | -141 | -148 | -177 |
| Staff expenses | -0 | -40 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -117 | -159 | -233 | -215 | -205 | -149 | -192 | -125 | -135 | -146 | -141 | -148 | -177 |
| Depreciation & amort. | -0 | -0 | -37 | -75 | -0 | -0 | -0 | -0 | -2 | -18 | -51 | -51 | -51 |
| EBIT | -117 | -159 | -269 | -290 | -205 | -149 | -192 | -125 | -137 | -164 | -191 | -198 | -228 |
| Net financials | 1.940 | 1.118 | 2.690 | 2.591 | 915 | 804 | -2.404 | 3.982 | 160 | 1.884 | -4.536 | 1.279 | 2.081 |
| Profit before tax | 1.822 | 959 | 2.421 | 2.301 | 711 | 655 | -2.596 | 3.857 | 23 | 1.719 | -4.728 | 1.081 | 1.853 |
| Tax | 498 | 198 | 656 | 545 | 153 | 170 | -458 | 854 | 25 | 382 | -1.047 | 235 | 455 |
| Net profit | 1.324 | 761 | 1.765 | 1.756 | 558 | 485 | -2.139 | 3.003 | -2 | 1.337 | -3.681 | 846 | 1.398 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.746 | 22.206 | 22.382 | 23.321 | 22.935 | 21.532 | 18.072 | 20.327 | 19.281 | 19.541 | 15.185 | 14.992 | 15.624 |
| Equity | 18.110 | 17.871 | 17.936 | 17.892 | 17.250 | 16.535 | 13.197 | 15.000 | 13.798 | 13.935 | 9.054 | 8.700 | 9.598 |
| Long-term debt | 4.226 | 4.164 | 4.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 410 | 171 | 209 | 5.408 | 5.673 | 4.997 | 4.875 | 5.327 | 5.483 | 5.606 | 6.131 | 6.292 | 6.026 |
| Total debt | 4.636 | 4.335 | 4.444 | 5.408 | 5.673 | 4.997 | 4.875 | 5.327 | 5.483 | 5.606 | 6.131 | 6.292 | 6.026 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — | |
P | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Laura Engby | Board of Directors | 0 companies |
| Hans Peter Andersen | Board of Directors | 0 companies |
| Evan Herrig | Chairman | 0 companies |
| Lone Engby | Chairman | 0 companies |