| Revenue | — | — |
| EBITDA | DKK -10,4M | -254% |
| Net profit | DKK -10,4M | -297% |
| Total assets | DKK 27,3M | -28% |
| Equity | DKK 26,1M | -28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -437 | -437 | -437 | -437 | -437 | -441 | -658 | -891 | -905 | -1.288 | -1.305 | -1.283 |
| EBITDA | 1.733 | -245 | 3.642 | -955 | -1.002 | 6.830 | -715 | -659 | -840 | 9.965 | -7.420 | 286 | 6.715 | -10.358 |
| Depreciation & amort. | -0 | -0 | -92 | -85 | -123 | -116 | -115 | -156 | -104 | -104 | -6 | -6 | -2 | -0 |
| EBIT | 1.733 | -245 | 3.550 | -1.040 | -1.125 | 6.713 | -830 | -815 | -945 | 9.860 | -7.426 | 280 | 6.712 | -10.358 |
| Net financials | 468 | 455 | 4.374 | -290 | -341 | 7.517 | 2.712 | -4.388 | 4.799 | 11.129 | -6.325 | 1.709 | 8.176 | -9.037 |
| Profit before tax | 2.201 | 210 | 3.550 | -1.043 | -1.125 | 6.713 | 1.882 | -5.203 | 3.854 | 9.914 | -7.393 | 268 | 6.731 | -10.355 |
| Tax | 562 | 53 | 870 | -216 | -265 | 1.499 | 424 | -1.142 | 737 | 2.152 | -1.246 | 364 | 1.481 | 2 |
| Net profit | 1.639 | 158 | 2.680 | -827 | -859 | 5.214 | 1.458 | -4.061 | 3.117 | 7.762 | -6.147 | -96 | 5.250 | -10.356 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.257 | 23.405 | 26.905 | 25.256 | 24.392 | 30.434 | 31.456 | 27.054 | 30.418 | 39.976 | 32.197 | 32.381 | 37.698 | 27.267 |
| Equity | 22.842 | 23.000 | 25.679 | 24.852 | 23.993 | 29.207 | 30.665 | 26.605 | 29.722 | 37.484 | 31.337 | 31.241 | 36.491 | 26.135 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 414 | 393 | 1.210 | 404 | 400 | 1.205 | 775 | 449 | 696 | 2.485 | 860 | 1.139 | 1.207 | 1.131 |
| Total debt | 414 | 393 | 1.210 | 404 | 400 | 1.205 | 775 | 449 | 696 | 2.485 | 860 | 1.139 | 1.207 | 1.131 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Management | Management | 1961 | — | — |
NA Management | Management | 1961 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1961 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1961 | — | — | |
| Board of Directors | 1961 | — | — | |
| Board of Directors | 1961 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1961 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2004 | |
| Individual | 5.0% | 5.0% | 1992 | |
DESITA A/S | Company | 5.0% | 5.0% | 1986 |
| Individual | 5.0% | 5.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Borup | Management | 0 companies |
| Niels-Peter Aage Vang | Management | 0 companies |
| Jesper Sehested Jensen | Board of Directors | 0 companies |
| Ib Sønderby Larsen | Board of Directors | 0 companies |
| John Georg Simon | Board of Directors | 0 companies |
| Morten Skovfoged | Board of Directors | 0 companies |
| Søren Holger Toft | Board of Directors | 0 companies |
| Oscar Max Lewisohn | Board of Directors | 0 companies |
| Erik Sehested Hansen | Board of Directors | 0 companies |
| Irene Sehested | Board of Directors | 0 companies |
| Jens Ole Korch | Board of Directors | 0 companies |