| Revenue | DKK 0 | — |
| EBITDA | DKK -14K | -3% |
| Net profit | DKK 66K | -75% |
| Total assets | DKK 1,7M | -31% |
| Equity | DKK -954K | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | — | -22 | -14 | -10 | -10 | -10 | -10 | -10 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -11 | -22 | -14 | -10 | -10 | -10 | -10 | -10 | -28 | -19 | -11 | -7 | -13 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -11 | -22 | -14 | -10 | -10 | -10 | -10 | -10 | -28 | -19 | -11 | -7 | -13 | -14 |
| Net financials | 108 | 17 | 117 | 486 | 148 | 99 | 4 | -907 | 173 | -586 | -1.750 | 758 | 173 | 211 | 48 |
| Profit before tax | 104 | 6 | 95 | 472 | 138 | 89 | -6 | -917 | 163 | -614 | -1.769 | 747 | 165 | 198 | 35 |
| Tax | -4 | -1 | 2 | -3 | -2 | -1 | -2 | -0 | 0 | -5 | -11 | -9 | -1 | -65 | -31 |
| Net profit | 109 | 8 | 94 | 476 | 140 | 90 | -4 | -917 | 163 | -609 | -1.757 | 756 | 167 | 263 | 66 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 214 | 221 | 324 | 800 | 836 | 927 | 965 | 564 | 1.873 | 3.372 | 1.673 | 2.535 | 2.421 | 2.437 | 1.675 |
| Equity | 211 | 218 | 312 | 788 | 828 | 918 | 914 | -2 | 160 | -449 | -2.206 | -1.449 | -1.283 | -1.020 | -954 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3 | 3 | 13 | 12 | 9 | 9 | 51 | 244 | 1.440 | 3.821 | 3.879 | 3.984 | 3.703 | 3.457 | 2.629 |
| Total debt | 3 | 3 | 13 | 12 | 9 | 9 | 51 | 244 | 1.440 | 3.821 | 3.879 | 3.984 | 3.703 | 3.457 | 2.629 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2001 | — | — |
AS Audit | Audit | 2001 | — | — |
PA Management | Management | 2001 | — | — |
JS Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 20.0% | 20.0% | 2020 | |
| Individual | 20.0% | 20.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Steen Frederiksen | Management | 0 companies |
| Arne Skouboe | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jon Svantemann Ramskov | Management | 0 companies |
| Karina Elvira Søby | Board of Directors | 0 companies |