| Revenue | DKK 160K | +130% |
| EBITDA | DKK -427K | +12% |
| Net profit | DKK -611K | +29% |
| Total assets | DKK 24,7M | +2% |
| Equity | DKK 21,6M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 300 | 300 | 300 | 300 | 300 | -96 | 120 | 360 | 840 | 812 | 571 | 1.560 | 69 | 160 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -105 | -132 | -174 | -299 | -450 | -492 | -465 | -553 | -587 |
| EBITDA | 281 | 271 | 274 | 274 | 1.025 | -201 | -12 | 380 | 211 | 843 | 79 | 1.089 | -484 | -427 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -190 | -357 | -551 | -561 | -571 | -580 | -594 | -598 | -261 |
| EBIT | 281 | 271 | 274 | 274 | 1.025 | -392 | -369 | -171 | -350 | 272 | -501 | 495 | -1.082 | -688 |
| Net financials | 1.844 | 2.264 | 2.586 | 1.395 | 22.372 | -7 | -20 | -3 | -13 | -26 | -30 | 1 | -24 | -92 |
| Profit before tax | 2.128 | 2.536 | 2.860 | 1.668 | 23.397 | -399 | -389 | -174 | -363 | 246 | -531 | 496 | -1.105 | -780 |
| Tax | 81 | 72 | 35 | 65 | 225 | -87 | -85 | -38 | -80 | 50 | -155 | 110 | -243 | -169 |
| Net profit | 2.047 | 2.463 | 2.825 | 1.603 | 23.171 | -312 | -304 | -136 | -283 | 196 | -375 | 387 | -862 | -611 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.966 | 6.083 | 6.681 | 5.301 | 26.288 | 26.060 | 25.650 | 26.524 | 26.283 | 28.027 | 25.379 | 25.342 | 24.178 | 24.727 |
| Equity | 5.130 | 4.793 | 5.019 | 4.822 | 25.925 | 25.613 | 25.205 | 24.963 | 24.573 | 24.545 | 24.057 | 24.244 | 22.331 | 21.586 |
| Long-term debt | 0 | 0 | 0 | 150 | 150 | 168 | 168 | 1.308 | 1.308 | 968 | 796 | 606 | 416 | 226 |
| Short-term debt | 3.836 | 1.290 | 1.662 | 329 | 41 | 193 | 276 | 253 | 402 | 2.514 | 526 | 492 | 1.431 | 2.915 |
| Total debt | 3.836 | 1.290 | 1.662 | 479 | 191 | 361 | 444 | 1.561 | 1.710 | 3.482 | 1.322 | 1.098 | 1.847 | 3.141 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Fie Øther Rasmussen | Board of Directors | 0 companies |
| Poul Erik Andersen | Chairman | 0 companies |
| Max Lundgaard Jepsen | Chairman | 0 companies |
| Thomas Øther Skannerup | Board of Directors | 0 companies |
| Sejer Øther Rasmussen | Board of Directors | 0 companies |
| Kirstine Øther Birkelund | Board of Directors | 0 companies |