| Revenue | DKK -6K | +4% |
| EBITDA | DKK -205K | +3% |
| Net profit | DKK -360K | -33% |
| Total assets | DKK 4M | -11% |
| Equity | DKK 3,5M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -11 | -8 | -34 | -56 | -46 | 14 | -9 | -9 | -13 | -11 | -6 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -198 | -206 | -199 |
| EBITDA | 0 | -11 | -8 | -34 | -56 | -46 | 14 | -9 | -9 | -13 | -209 | -212 | -205 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -11 | -8 | -34 | -56 | -46 | 14 | -9 | -9 | -13 | -209 | -212 | -205 |
| Net financials | 539 | 510 | 228 | 196 | 60 | 268 | 410 | 821 | 504 | 420 | -539 | -63 | -197 |
| Profit before tax | 539 | 499 | 220 | 162 | 5 | 222 | 424 | 812 | 495 | 407 | -748 | -275 | -402 |
| Tax | 0 | -6 | 0 | -9 | -56 | -13 | -9 | -3 | 39 | 71 | -165 | -5 | -42 |
| Net profit | 539 | 506 | 219 | 171 | 61 | 235 | 434 | 814 | 456 | 336 | -584 | -271 | -360 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.026 | 3.383 | 3.317 | 4.626 | 4.675 | 5.348 | 4.065 | 6.213 | 7.107 | 5.800 | 4.943 | 4.520 | 4.024 |
| Equity | 2.758 | 3.167 | 3.288 | 3.361 | 3.321 | 3.452 | 3.780 | 4.486 | 4.831 | 5.055 | 4.356 | 3.968 | 3.486 |
| Long-term debt | 0 | 0 | 0 | 1.203 | 1.159 | 1.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 268 | 216 | 29 | 62 | 195 | 780 | 285 | 1.727 | 2.276 | 746 | 587 | 552 | 538 |
| Total debt | 268 | 216 | 29 | 1.265 | 1.354 | 1.896 | 285 | 1.727 | 2.276 | 746 | 587 | 552 | 538 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OG Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Guldbæk Dahl | Audit | 0 companies |
| Henning Guldborg Nielsen | Board of Directors | 0 companies |
| Peder Hofman Christensen Fihl | Board of Directors | 0 companies |
| Jørn Guldborg | Board of Directors | 0 companies |