| Revenue | DKK 0 | — |
| EBITDA | DKK -905K | +2% |
| Net profit | DKK 1M | -22% |
| Total assets | DKK 10,5M | +5% |
| Equity | DKK 10,3M | +8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32 | 25 | -26 | -13 | -27 | -26 | -31 | -5 | -9 | -7 | -6 | 0 | -77 | 0 |
| Staff expenses | -152 | -307 | -198 | -269 | -228 | -220 | -367 | -349 | -346 | -337 | -268 | -110 | -848 | -769 |
| EBITDA | -711 | -25 | 243 | 939 | 460 | 258 | 397 | 1.236 | 1.435 | 399 | 328 | 172 | -925 | -905 |
| Depreciation & amort. | -37 | -0 | -0 | 300 | 100 | -0 | -0 | 402 | 500 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -748 | -25 | 243 | 639 | 360 | 258 | 397 | 834 | 935 | 399 | 328 | 172 | -925 | -905 |
| Net financials | 1.332 | 910 | -462 | -1.527 | -400 | -341 | 250 | -1.292 | -1.634 | -1.227 | 1.333 | -1.309 | 2.230 | 1.924 |
| Profit before tax | 583 | 884 | -219 | -888 | -39 | -83 | 647 | -457 | -699 | -829 | 1.662 | -1.137 | 1.305 | 1.019 |
| Tax | 123 | 23 | -0 | -258 | -31 | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 460 | 862 | -219 | -644 | -9 | -65 | 647 | -457 | -699 | -829 | 1.662 | -1.137 | 1.305 | 1.019 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.169 | 12.273 | 11.966 | 12.395 | 10.835 | 10.347 | 9.602 | 8.991 | 10.093 | 9.974 | 7.772 | 8.824 | 10.021 | 10.511 |
| Equity | 12.143 | 12.216 | 11.917 | 12.089 | 10.773 | 10.294 | 9.543 | 8.991 | 10.039 | 9.902 | 7.727 | 8.742 | 9.536 | 10.311 |
| Long-term debt | 12 | 0 | 0 | 248 | 31 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 43 | 36 | 58 | 31 | 35 | 59 | 0 | 53 | 72 | 45 | 82 | 485 | 200 |
| Total debt | 12 | 43 | 36 | 306 | 62 | 53 | 59 | 0 | 53 | 72 | 45 | 82 | 485 | 200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Audit | Audit | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1985 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Lyngs | Audit | 0 companies |
| Henny Anna Junget | Board of Directors | 0 companies |
| Jørgen Kallehauge Junget | Board of Directors | 0 companies |
| Kirsten Overgaard | Board of Directors | 0 companies |