| Revenue | DKK -52K | -7% |
| EBITDA | DKK -381K | +6% |
| Net profit | DKK -831K | -387% |
| Total assets | DKK 12,3M | -7% |
| Equity | DKK 12,2M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -152 | 697 | -78 | -30 | -34 | -56 | -41 | -39 | -31 | -55 | -44 | -59 | -56 | -52 |
| Staff expenses | -0 | -20 | -10 | -5 | -157 | -195 | -157 | -318 | -324 | -339 | -357 | -353 | -352 | -329 |
| EBITDA | -152 | 677 | -88 | 2.920 | -191 | -251 | -197 | -357 | -354 | 2.132 | -401 | -411 | -407 | -381 |
| Depreciation & amort. | -0 | -0 | -0 | 1.477 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -152 | 677 | -88 | 1.442 | -191 | -251 | -197 | -357 | -354 | 2.132 | -401 | -411 | -407 | -381 |
| Net financials | 416 | 906 | 1.330 | 350 | 29 | 460 | -66 | 27 | -37 | 595 | 97 | 437 | 779 | -674 |
| Profit before tax | 264 | 1.583 | 1.242 | 1.792 | -162 | 209 | -264 | -330 | -392 | 2.727 | -304 | 25 | 371 | -1.055 |
| Tax | 66 | 325 | 311 | 343 | -34 | 47 | -58 | -62 | -86 | 599 | -67 | 9 | 82 | -224 |
| Net profit | 198 | 1.258 | 931 | 1.449 | -127 | 163 | -206 | -268 | -306 | 2.128 | -237 | 16 | 289 | -831 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.150 | 11.665 | 12.947 | 14.371 | 13.977 | 13.914 | 12.788 | 12.462 | 12.203 | 13.710 | 13.369 | 12.943 | 13.196 | 12.305 |
| Equity | 9.107 | 10.315 | 11.196 | 12.595 | 12.416 | 12.018 | 11.760 | 11.440 | 11.080 | 13.154 | 12.860 | 12.819 | 13.049 | 12.157 |
| Long-term debt | 600 | 600 | 600 | 0 | 0 | 0 | 0 | 0 | 611 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 443 | 750 | 1.150 | 1.175 | 951 | 1.286 | 417 | 411 | 512 | 556 | 509 | 124 | 147 | 148 |
| Total debt | 1.043 | 1.350 | 1.750 | 1.775 | 1.561 | 1.896 | 1.028 | 1.022 | 1.123 | 556 | 509 | 124 | 147 | 148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Audit | Audit | 1968 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1968 | — | — | |
| Board of Directors | 1968 | — | — | |
| Board of Directors | 1968 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1968 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 1980 |
| Person | Role here | Other companies |
|---|---|---|
| Eigil Preben Bruhn | Audit | 0 companies |
| Preben Hjorth Egemar | Board of Directors | 0 companies |
| Britta Vork | Board of Directors | 0 companies |
| Anders Erik Andersen | Board of Directors | 0 companies |
| Peter Bardram Egemar | Board of Directors | 0 companies |
| Malene Andersen | Board of Directors | 0 companies |