| Revenue | DKK -923K | +875% |
| EBITDA | DKK -923K | -875% |
| Net profit | DKK 3,8M | -58% |
| Total assets | DKK 69,2M | +8% |
| Equity | DKK 66,7M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | -70 | -95 | -923 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.367 | 3.147 | 352 | -165 | -71 | -96 | -16 | -77 | -76 | -78 | -25 | -70 | -95 | -923 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.367 | 3.147 | 352 | -165 | -71 | -96 | -16 | -77 | -76 | -78 | -25 | -70 | -95 | -923 |
| Net financials | 2.403 | 5.154 | 2.824 | 4.400 | 3.808 | 3.583 | 2.380 | 4.729 | 4.468 | 4.477 | 165 | 4.429 | 9.545 | 4.820 |
| Profit before tax | 4.770 | 8.300 | 3.176 | 4.235 | 3.737 | 3.487 | 2.363 | 4.652 | 4.392 | 4.400 | 140 | 4.360 | 9.450 | 3.897 |
| Tax | 1.204 | 1.593 | 183 | 87 | 374 | 220 | 41 | 525 | 490 | 434 | -318 | 555 | 281 | 74 |
| Net profit | 3.566 | 6.707 | 2.993 | 4.148 | 3.364 | 3.267 | 2.323 | 4.127 | 3.903 | 3.966 | 459 | 3.805 | 9.170 | 3.822 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.520 | 29.134 | 30.001 | 34.981 | 38.341 | 41.075 | 42.317 | 45.371 | 49.400 | 52.956 | 52.587 | 56.438 | 64.310 | 69.227 |
| Equity | 20.473 | 27.080 | 29.973 | 34.022 | 37.085 | 39.852 | 41.675 | 45.302 | 48.605 | 51.971 | 51.829 | 55.034 | 63.604 | 66.726 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.047 | 2.054 | 28 | 960 | 1.256 | 1.222 | 642 | 69 | 795 | 986 | 758 | 1.404 | 706 | 2.501 |
| Total debt | 4.047 | 2.054 | 28 | 960 | 1.256 | 1.222 | 642 | 69 | 795 | 986 | 758 | 1.404 | 706 | 2.501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Torben Thomasen | Board of Directors | 0 companies |
| Søren Aage Munck Schmidt | Board of Directors | 0 companies |
| Svend Lykke Nielsen | Chairman | 0 companies |
| Hanne Bente Brask | Board of Directors | 0 companies |