| Revenue | DKK -11K | +6% |
| EBITDA | DKK -11K | -6% |
| Net profit | DKK 925K | +183% |
| Total assets | DKK 20,2M | +4% |
| Equity | DKK 20,1M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -11 | -11 | -9 | -9 | -9 | -10 | -10 | -10 | -10 | -10 | -11 | -11 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -11 | -11 | -9 | -9 | -9 | -10 | -10 | -10 | -10 | -10 | -11 | -11 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -11 | -11 | -9 | -9 | -9 | -10 | -10 | -10 | -10 | -10 | -11 | -11 | -11 |
| Net financials | 841 | 433 | 779 | 412 | 614 | 3.266 | 165 | 1.187 | 150 | 1.402 | 87 | 582 | 437 | 986 |
| Profit before tax | 828 | 423 | 768 | 403 | 605 | 3.256 | 155 | 1.177 | 140 | 1.391 | 76 | 571 | 427 | 975 |
| Tax | 52 | 40 | 56 | 56 | 52 | 99 | 23 | 15 | 29 | 8 | 2 | 35 | 100 | 50 |
| Net profit | 776 | 383 | 712 | 347 | 553 | 3.157 | 132 | 1.162 | 111 | 1.383 | 74 | 536 | 326 | 925 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.406 | 12.347 | 13.168 | 13.344 | 13.895 | 17.142 | 17.008 | 17.268 | 17.192 | 18.756 | 18.541 | 19.073 | 19.304 | 20.163 |
| Equity | — | 12.297 | 13.010 | 13.308 | 13.811 | 16.918 | 16.998 | 17.125 | 17.182 | 18.510 | 18.528 | 19.007 | 19.274 | 20.138 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 194 | 49 | 158 | 35 | 84 | 224 | 10 | 143 | 10 | 245 | 13 | 66 | 30 | 25 |
| Total debt | 194 | 49 | 158 | 35 | 84 | 224 | 10 | 143 | 10 | 245 | 13 | 66 | 30 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Skovfoged Olsen | Audit | 0 companies |
| Lilli Elsborg | Board of Directors | 0 companies |
| Peter Jørgen Rønnow | Chairman | 0 companies |
| Mikael Risager | Board of Directors | 0 companies |
| Mette Bisgaard Buhl | Board of Directors | 0 companies |
| Per Hardy Kristiansen | Board of Directors | 0 companies |