| Revenue | DKK 7K | -91% |
| EBITDA | DKK 7K | -91% |
| Net profit | DKK -23K | -171% |
| Total assets | DKK 5M | -1% |
| Equity | DKK 4,4M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 23 | 47 | 68 | 65 | 71 | 56 | 67 | 67 | 82 | 78 | 7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 80 | 57 | 96 | -40 | 68 | 65 | 71 | 56 | 67 | 67 | 82 | 78 | 7 |
| Depreciation & amort. | 36 | 30 | 30 | 19 | 19 | -19 | -19 | -27 | -29 | -29 | -29 | -31 | -33 |
| EBIT | 44 | 27 | 66 | -59 | 48 | 45 | 51 | 29 | 38 | 38 | 54 | 46 | -26 |
| Net financials | 0 | -5 | -6 | -2 | -1 | -0 | -1 | -2 | -6 | -2 | -1 | -3 | -1 |
| Profit before tax | 35 | 22 | 60 | -61 | 47 | 45 | 50 | 27 | 32 | 36 | 53 | 43 | -27 |
| Tax | 9 | 4 | 9 | 3 | -3 | 6 | 15 | -10 | 22 | 10 | 13 | 11 | -4 |
| Net profit | 27 | 17 | 51 | -64 | 50 | 39 | 35 | 37 | 10 | 26 | 40 | 32 | -23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.087 | 5.026 | 5.071 | 5.044 | 5.046 | 5.115 | 4.984 | 5.023 | 5.071 | 5.011 | 5.041 | 5.072 | 5.040 |
| Equity | 4.120 | 4.163 | 4.300 | 4.250 | 4.365 | 4.417 | 4.269 | 4.312 | 4.328 | 4.360 | 4.406 | 4.454 | 4.437 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 108 | 32 | 34 | 68 | 23 | 55 | 71 | 88 | 112 | 25 | 14 | 11 | 6 |
| Total debt | 108 | 32 | 34 | 68 | 23 | 55 | 71 | 88 | 112 | 25 | 14 | 11 | 6 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Audit | Audit | 1999 | — | — |
JK Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 33.3% | 1999 | |
| Individual | 10.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Egon Brøndum Nielsen | Audit | 0 companies |
| Jan Kynde Laursen | Audit | 0 companies |
| Charlotte Klausen | Board of Directors | 0 companies |
| Søren Harry Klausen | Board of Directors | 0 companies |