| Revenue | — | — |
| EBITDA | DKK -228K | -2% |
| Net profit | DKK -88K | -6% |
| Total assets | DKK 2,7M | -6% |
| Equity | DKK 2,7M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -280 | -272 | -268 | -224 | -224 | -232 | -228 | -243 | -219 | -226 | -224 | -223 | -223 | -228 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -280 | -272 | -268 | -224 | -224 | -232 | -228 | -243 | -219 | -226 | -224 | -223 | -223 | -228 |
| Net financials | 319 | 492 | 320 | 201 | 320 | 114 | -210 | 651 | 94 | 455 | -469 | 297 | 140 | 140 |
| Profit before tax | 39 | 220 | 53 | -22 | 95 | -118 | -438 | 408 | -125 | 229 | -693 | 74 | -83 | -88 |
| Tax | 8 | 6 | 7 | 8 | 9 | 9 | -0 | 11 | 7 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 30 | 214 | 46 | -31 | 87 | -127 | -438 | 397 | -132 | 229 | -693 | 74 | -83 | -88 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.042 | 4.290 | 4.520 | 4.431 | 4.744 | 4.652 | 4.322 | 4.719 | 4.229 | 4.559 | 3.593 | 3.478 | 2.869 | 2.706 |
| Equity | 3.447 | 3.661 | 3.706 | 3.676 | 3.763 | 3.636 | 3.198 | 3.595 | 3.463 | 3.692 | 2.999 | 3.073 | 2.854 | 2.691 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 595 | 629 | 814 | 755 | 981 | 1.016 | 1.124 | 1.125 | 766 | 867 | 594 | 404 | 15 | 15 |
| Total debt | 595 | 629 | 814 | 755 | 981 | 1.016 | 1.124 | 1.125 | 766 | 867 | 594 | 404 | 15 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Vibeke Dantzer | Board of Directors | 0 companies |
| Margrethe Dantzer | Board of Directors | 0 companies |
| Grethe Dantzer | Board of Directors | 0 companies |