| Revenue | DKK 68K | -62% |
| EBITDA | DKK 68K | -82% |
| Net profit | DKK -38K | -113% |
| Total assets | DKK 7M | -1% |
| Equity | DKK 4,6M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 977 | 654 | 124 | 170 | 109 | 109 | 116 | 94 | 83 | 156 | 95 | 180 | 68 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 977 | 654 | 124 | 170 | 109 | 109 | 349 | 45 | 79 | 134 | 57 | 389 | 68 |
| Depreciation & amort. | -52 | -52 | -52 | -52 | -52 | -52 | -53 | -53 | -53 | -53 | -53 | -53 | -53 |
| EBIT | 925 | 602 | 72 | 119 | 57 | 57 | 297 | -7 | 26 | 81 | 4 | 336 | 16 |
| Net financials | 266 | -34 | 37 | 58 | 655 | 51 | 86 | 3 | 8 | -32 | 10 | 27 | -20 |
| Profit before tax | 1.191 | 568 | 109 | 177 | 712 | 108 | 383 | -5 | 34 | 49 | 14 | 363 | -4 |
| Tax | 220 | 146 | 28 | 46 | 27 | 34 | 80 | -6 | 22 | 20 | 3 | 80 | 33 |
| Net profit | 971 | 422 | 81 | 130 | 684 | 74 | 303 | 1 | 13 | 29 | 11 | 283 | -38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.742 | 5.258 | 5.191 | 6.203 | 6.302 | 6.233 | 6.408 | 7.248 | 7.190 | 6.980 | 6.880 | 7.042 | 6.996 |
| Equity | 3.858 | 4.184 | 4.166 | 4.196 | 4.780 | 4.750 | 4.948 | 4.841 | 4.743 | 4.659 | 4.555 | 4.720 | 4.561 |
| Long-term debt | 592 | 910 | 865 | 1.782 | 1.262 | 1.199 | 1.132 | 2.013 | 1.909 | 1.805 | 1.708 | 1.582 | 1.489 |
| Short-term debt | 293 | 165 | 159 | 224 | 260 | 284 | 305 | 391 | 532 | 516 | 617 | 709 | 886 |
| Total debt | 884 | 1.074 | 1.025 | 2.006 | 1.522 | 1.483 | 1.437 | 2.404 | 2.441 | 2.321 | 2.325 | 2.290 | 2.375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Bech-Jacobsen | Audit | 0 companies |
| Christopher Lentz Storm | Board of Directors | 0 companies |
| Kathe Gravgaard Storm | Board of Directors | 0 companies |