| Revenue | DKK -131K | +64% |
| EBITDA | DKK -419K | -109% |
| Net profit | DKK 399K | -35% |
| Total assets | DKK 20,4M | +2% |
| Equity | DKK 20,3M | +2% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.598 | 1.233 | 1.362 | — | -71 | -63 | -63 | 18 | -79 | -86 | -75 | -128 | -80 | -131 |
| Staff expenses | -662 | -659 | -700 | -522 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -120 | -288 |
| EBITDA | 935 | 574 | 662 | 622 | -75 | -63 | -216 | 18 | -79 | -86 | -75 | -128 | -200 | -419 |
| Depreciation & amort. | -65 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 871 | 574 | 662 | 622 | -75 | -63 | -216 | 18 | -79 | -86 | -75 | -128 | -200 | -419 |
| Net financials | 568 | 507 | 636 | 721 | 360 | 559 | 116 | 1.275 | 938 | 1.328 | -1.352 | 6.887 | 971 | 931 |
| Profit before tax | 1.438 | 1.081 | 1.298 | 1.343 | 285 | 403 | -99 | 1.140 | 724 | 1.242 | -1.428 | 6.760 | 771 | 512 |
| Tax | 358 | 272 | 319 | 316 | 63 | 87 | -21 | 257 | 160 | 273 | -314 | 134 | 157 | 113 |
| Net profit | 1.081 | 810 | 979 | 1.027 | 223 | 317 | -78 | 883 | 565 | 969 | -1.114 | 6.626 | 614 | 399 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.422 | 9.131 | 10.133 | 17.151 | 16.251 | 15.511 | 14.425 | 14.339 | 12.956 | 14.049 | 12.742 | 19.372 | 20.002 | 20.400 |
| Equity | 8.187 | 8.947 | 9.916 | 10.943 | 11.166 | 11.483 | 11.405 | 12.288 | 12.853 | 13.821 | 12.707 | 19.333 | 19.947 | 20.346 |
| Long-term debt | 0 | 0 | 0 | 5.000 | 4.000 | 3.000 | 2.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 211 | 184 | 216 | 1.208 | 1.085 | 1.028 | 1.016 | 2.051 | 103 | 228 | 35 | 39 | 55 | 54 |
| Total debt | 211 | 184 | 216 | 6.208 | 5.085 | 4.028 | 3.020 | 2.051 | 103 | 228 | 35 | 39 | 55 | 54 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AØ Management | Management | 2020 | — | — |
LJ Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Aase Østergaard Josefsen | Management | 0 companies |
| Lone Josefsen | Management | 0 companies |
| Helle Josefsen | Chairman | 0 companies |