| Revenue | DKK -97K | +8% |
| EBITDA | DKK -97K | -8% |
| Net profit | DKK -1,9M | -205% |
| Total assets | DKK 9,3M | -20% |
| Equity | DKK 7,1M | -23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 758 | — | — | -108 | -96 | -88 | -101 | -137 | -99 | -151 | -84 | -90 | -97 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -180 | 758 | -144 | -124 | -108 | -96 | -88 | -101 | -137 | -99 | -151 | -84 | -90 | -97 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -3 | -3 | -3 | -3 |
| EBIT | -180 | 758 | -144 | -124 | -108 | -96 | -88 | -101 | -137 | -101 | -154 | -88 | -94 | -100 |
| Net financials | 135 | 178 | 271 | 162 | -338 | 416 | -223 | 384 | 364 | 1.402 | 599 | 825 | 2.464 | -2.396 |
| Profit before tax | -45 | 936 | 126 | 37 | -446 | 320 | -311 | 283 | 227 | 1.301 | 444 | 737 | 2.370 | -2.496 |
| Tax | 29 | 25 | 32 | 9 | -98 | 70 | -67 | 65 | 50 | 286 | 98 | 162 | 521 | -547 |
| Net profit | -74 | 911 | 94 | 28 | -348 | 250 | -243 | 218 | 176 | 1.015 | 347 | 575 | 1.849 | -1.949 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.322 | 7.283 | 8.605 | 8.655 | 8.443 | 8.715 | 8.535 | 8.893 | 8.956 | 9.256 | 8.785 | 9.446 | 11.680 | 9.303 |
| Equity | 5.049 | 5.863 | 5.859 | 5.787 | 5.439 | 5.589 | 5.242 | 5.355 | 5.423 | 6.418 | 6.744 | 7.319 | 9.168 | 7.097 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60 | 107 | 482 | 0 |
| Short-term debt | 1.273 | 1.419 | 2.746 | 2.868 | 3.004 | 3.126 | 3.293 | 3.538 | 3.533 | 2.838 | 1.978 | 2.018 | 2.029 | 2.206 |
| Total debt | 1.273 | 1.419 | 2.746 | 2.868 | 3.004 | 3.126 | 3.293 | 3.538 | 3.533 | 2.838 | 2.039 | 2.125 | 2.511 | 2.206 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Halberg | Audit | 0 companies |
| Søren Dulong Andreasen | Board of Directors | 0 companies |
| Marianne Dulong Hoff | Board of Directors | 0 companies |
| Gert Rene Rasmussen | Board of Directors | 0 companies |
| Johanne Dulong | Board of Directors | 0 companies |
| Stine Dulong Andreasen | Board of Directors | 0 companies |