| Revenue | DKK -21K | +9% |
| EBITDA | DKK -21K | -9% |
| Net profit | DKK 230K | +194% |
| Total assets | DKK 63,7M | -15% |
| Equity | DKK 33,4M | -24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21 | 8 | -12 | -21 | -21 | -16 | -15 | -49 | -20 | -19 | -18 | -50 | -20 | -21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 21 | 8 | 12 | 21 | -21 | -16 | -15 | -276 | -281 | -331 | -18 | -50 | -20 | -21 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 21 | 8 | 12 | 21 | -21 | -16 | -15 | -276 | -281 | -331 | -18 | -50 | -20 | -21 |
| Net financials | -1.969 | -1.571 | 2.530 | 1.242 | 1.709 | 6.701 | -480 | 8.223 | 3.447 | 4.135 | 3.365 | 1.066 | -293 | -230 |
| Profit before tax | -219 | -722 | -1.933 | -1.082 | 1.688 | 6.685 | -495 | 7.947 | 3.166 | 3.804 | 3.348 | 1.016 | -312 | -251 |
| Tax | 105 | -99 | 293 | 69 | 59 | 43 | -124 | -14 | -47 | 103 | -100 | -153 | -67 | -481 |
| Net profit | -324 | -623 | -2.225 | -1.152 | 1.630 | 6.642 | -371 | 7.962 | 3.213 | 3.701 | 3.447 | 1.169 | -245 | 230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.432 | 28.457 | 32.013 | 32.886 | 34.978 | 43.333 | 44.216 | 61.226 | 66.899 | 68.694 | 72.207 | 75.486 | 75.360 | 63.715 |
| Equity | 13.606 | 14.181 | 16.358 | 17.460 | 19.040 | 25.631 | 25.208 | 33.117 | 36.276 | 39.922 | 43.313 | 44.424 | 44.120 | 33.440 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -9.826 | -14.276 | 15.655 | 15.427 | 15.939 | 17.702 | 19.008 | 28.108 | 30.623 | 28.772 | 28.895 | 31.062 | 31.240 | 30.276 |
| Total debt | -9.826 | -14.276 | 15.655 | 15.427 | 15.939 | 17.702 | 19.008 | 28.108 | 30.623 | 28.772 | 28.895 | 31.062 | 31.240 | 30.276 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Audit | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Mikkelsen | Audit | 0 companies |
| Ove Nielsen | Board of Directors | 0 companies |
| Karin Else Sørensen | Board of Directors | 0 companies |
| Mads Stillinge la Cour Balzer | Board of Directors | 0 companies |