| Revenue | DKK -226K | +34% |
| EBITDA | DKK -461K | -16% |
| Net profit | DKK -342K | -287% |
| Total assets | DKK 5,3M | -10% |
| Equity | DKK 4,1M | -10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 131 | 140 | 95 | 4 | 29 | -127 | -167 | -132 | -166 | -212 | -139 | -32 | -169 | -226 |
| Staff expenses | -512 | -636 | -820 | -763 | -664 | -524 | -379 | -182 | -231 | -203 | -204 | -205 | -226 | -235 |
| EBITDA | -382 | -497 | -725 | -759 | -636 | -650 | -546 | -240 | -397 | -414 | -343 | -237 | -396 | -461 |
| Depreciation & amort. | 11 | 10 | 8 | -3 | -22 | -3 | -22 | 37 | -6 | -10 | -10 | -0 | -0 | -0 |
| EBIT | -392 | -507 | -733 | -762 | -658 | -653 | -568 | -277 | -403 | -424 | -353 | -237 | -396 | -461 |
| Net financials | 852 | 1.745 | 374 | -630 | -1.195 | 418 | 131 | 268 | 62 | 1.148 | -551 | 806 | 579 | 96 |
| Profit before tax | 459 | 1.239 | -359 | -1.391 | -1.853 | -235 | -437 | -9 | -341 | 724 | -905 | 569 | 183 | -365 |
| Tax | -96 | 16 | 64 | 13 | 249 | 3 | -3 | 11 | 5 | 1 | -0 | -118 | -0 | -23 |
| Net profit | 556 | 1.222 | -423 | -1.405 | -2.102 | -239 | -435 | -20 | -346 | 723 | -904 | 686 | 183 | -342 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.001 | 11.106 | 10.802 | 9.151 | 6.817 | 6.632 | 6.415 | 6.292 | 5.810 | 6.511 | 5.588 | 5.864 | 5.895 | 5.292 |
| Equity | 8.762 | 9.888 | 9.367 | 7.862 | 5.760 | 5.420 | 4.882 | 4.757 | 4.303 | 4.916 | 3.898 | 4.470 | 4.535 | 4.071 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.239 | 1.218 | 1.435 | 1.289 | 1.057 | 1.209 | 1.531 | 1.527 | 1.496 | 1.584 | 1.679 | 1.394 | 1.359 | 1.221 |
| Total debt | 1.239 | 1.218 | 1.435 | 1.289 | 1.057 | 1.209 | 1.531 | 1.527 | 1.496 | 1.584 | 1.679 | 1.394 | 1.359 | 1.221 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1999 | |
| Individual | 50.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| VILH. JENSEN - EGILL CHRISTENSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Jens Østergaard | Board of Directors | 0 companies |
| Søren Østergaard | Board of Directors | 0 companies |