| Revenue | DKK -182K | +16% |
| EBITDA | DKK -430K | +7% |
| Net profit | DKK 3,4M | +3% |
| Total assets | DKK 26,1M | +10% |
| Equity | DKK 25,5M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 168 | — | — | — | — | — | — | — | — | -166 | -161 | -157 | -182 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -363 | -364 | -309 | -364 | -305 | -248 |
| EBITDA | 146 | 344 | -675 | 2.159 | -430 | -423 | -465 | -422 | -535 | -475 | -525 | -462 | -430 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -3 | -3 | -3 | -3 | -1 |
| EBIT | 146 | 344 | -675 | 2.159 | -430 | -423 | -465 | -424 | -538 | -478 | -528 | -465 | -431 |
| Net financials | 1.812 | 2.285 | 1.221 | 4.098 | 471 | 1.238 | -2.059 | 2.707 | 1.413 | 5.056 | -2.701 | 3.845 | 4.822 |
| Profit before tax | 1.958 | 2.221 | 1.203 | 4.083 | 447 | 1.212 | -2.149 | 2.209 | 874 | 4.578 | -3.229 | 3.380 | 4.391 |
| Tax | 323 | 456 | 461 | 451 | 188 | 355 | -0 | 85 | 196 | 1.011 | -3 | 55 | 968 |
| Net profit | 1.636 | 1.765 | 743 | 3.632 | 259 | 857 | -2.149 | 2.125 | 678 | 3.567 | -3.226 | 3.326 | 3.423 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.529 | 25.223 | 24.967 | 27.771 | 26.678 | 26.963 | 23.860 | 25.123 | 24.120 | 26.802 | 21.305 | 23.685 | 26.124 |
| Equity | 24.098 | 24.767 | 24.510 | 27.141 | 26.400 | 26.257 | 23.108 | 24.233 | 23.912 | 25.979 | 21.253 | 23.579 | 25.502 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 430 | 456 | 457 | 630 | 277 | 706 | 751 | 890 | 206 | 822 | 52 | 107 | 622 |
| Total debt | 430 | 456 | 457 | 630 | 277 | 706 | 751 | 890 | 206 | 822 | 52 | 107 | 622 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Else Marie Kamper | Board of Directors | 0 companies |
| Hans-Henrik Videbæk Kjer | Chairman | 0 companies |
| Torben Svejstrup | Board of Directors | 0 companies |