| Revenue | DKK -50K | +114% |
| EBITDA | DKK -50K | -114% |
| Net profit | DKK 833K | -59% |
| Total assets | DKK 61,8M | -1% |
| Equity | DKK 59,1M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 84 | -17 | — | 49 | 61 | 46 | 57 | 62 | 91 | 105 | 741 | -4 | -23 | -50 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -50 | 127 | 0 | -27 | -25 | -45 | -131 | -90 | -36 | 13 | 741 | -4 | -23 | -50 |
| Depreciation & amort. | -143 | -72 | -0 | -72 | -72 | -72 | -72 | -72 | -120 | -120 | -120 | -120 | -120 | -120 |
| EBIT | -193 | 55 | 0 | -99 | -98 | -117 | -203 | -162 | -156 | -106 | 621 | -123 | -143 | -170 |
| Net financials | 679 | -5.411 | 0 | 1.572 | 206 | -856 | -1.382 | -1.061 | -4.700 | 6.360 | 1.866 | 5.866 | 3.690 | 2.263 |
| Profit before tax | 486 | -5.173 | 0 | 1.473 | 108 | -973 | -1.585 | -1.223 | -4.856 | 6.254 | 2.487 | 5.742 | 3.547 | 2.093 |
| Tax | -109 | -692 | -0 | 24 | -5 | 19 | -0 | -0 | -6 | -2 | 150 | 959 | 1.528 | 1.260 |
| Net profit | 595 | -4.486 | 0 | 1.449 | 113 | -992 | -1.585 | -1.223 | -4.850 | 6.256 | 2.337 | 4.784 | 2.019 | 833 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59.593 | 60.733 | 0 | 59.997 | 59.703 | 58.318 | 56.188 | 54.386 | 48.817 | 54.358 | 56.284 | 62.166 | 62.612 | 61.839 |
| Equity | 55.516 | 52.002 | 0 | 54.962 | 55.075 | 54.083 | 52.498 | 51.275 | 45.425 | 51.680 | 53.961 | 58.245 | 59.264 | 59.098 |
| Long-term debt | 2.139 | -2.669 | 0 | 1.854 | 1.877 | 1.835 | 1.792 | 1.748 | 1.702 | 1.656 | 1.607 | 1.558 | 1.506 | 1.452 |
| Short-term debt | 1.937 | -6.062 | 0 | 3.181 | 2.750 | 2.400 | 1.898 | 1.363 | 1.690 | 1.021 | 716 | 2.363 | 1.842 | 1.290 |
| Total debt | 4.077 | -8.730 | 0 | 5.034 | 4.628 | 4.235 | 3.690 | 3.111 | 3.392 | 2.677 | 2.323 | 3.921 | 3.348 | 2.741 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 0.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Henning Schaumburg | Audit | 0 companies |
| Jesper Gemmer | Board of Directors | 0 companies |
| Anne Torpe | Board of Directors | 0 companies |
| Peter Thiirmann Thomsen | Board of Directors | 0 companies |
| Kjeld Kjeldsen | Board of Directors | 0 companies |
| Harald Neven Jepsen | Board of Directors | 0 companies |