| Revenue | DKK -69K | — |
| EBITDA | DKK -347K | +1% |
| Net profit | DKK -449K | -162% |
| Total assets | DKK 8,7M | -12% |
| Equity | DKK 8,5M | -10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -38 | 236 | -69 | -57 | -122 | -52 | -54 | -50 | 736 | -86 | — | — | — | -69 |
| Staff expenses | -240 | -243 | -271 | -268 | -273 | -268 | -268 | -282 | -284 | -274 | -278 | -279 | -276 | -278 |
| EBITDA | -278 | -7 | 279 | -325 | -395 | -320 | -322 | -332 | 451 | -360 | -341 | -344 | -350 | -347 |
| Depreciation & amort. | 64 | -40 | 40 | -40 | -40 | -40 | -40 | -40 | -34 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -342 | -47 | 238 | -365 | -436 | -360 | -362 | -372 | 418 | -360 | -341 | -344 | -350 | -347 |
| Net financials | 568 | 439 | 1.134 | -645 | 449 | 741 | -211 | 227 | 290 | 1.121 | -325 | 1.782 | 1.286 | -228 |
| Profit before tax | 226 | 391 | 1.372 | -1.010 | 13 | 381 | -573 | -145 | 708 | 760 | -665 | 1.438 | 936 | -575 |
| Tax | 56 | 71 | 235 | 7 | -276 | 82 | -128 | -34 | 178 | 167 | -146 | 316 | 207 | -126 |
| Net profit | 170 | 321 | 1.137 | -1.018 | 290 | 299 | -445 | -111 | 530 | 593 | -519 | 1.122 | 730 | -449 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.430 | 16.486 | 15.771 | 12.708 | 12.060 | 12.169 | 10.841 | 10.250 | 9.984 | 10.047 | 9.060 | 9.692 | 9.862 | 8.720 |
| Equity | 15.688 | 15.509 | 13.346 | 11.528 | 11.018 | 10.817 | 10.171 | 9.460 | 9.490 | 9.583 | 8.564 | 9.186 | 9.416 | 8.467 |
| Long-term debt | 257 | 418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 69 | 72 | 1.920 | 666 | 806 | 1.034 | 478 | 633 | 494 | 463 | 495 | 506 | 446 | 253 |
| Total debt | 326 | 490 | 1.920 | 666 | 806 | 1.034 | 478 | 633 | 494 | 463 | 495 | 506 | 446 | 253 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF | Audit | 2014 | — | — |
| Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Margit Frølund Hansen | Audit | 0 companies |
| LEO OLSEN & DALGAARD STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Birgitte Larsen | Board of Directors | 0 companies |
| Lone Stemann | Board of Directors | 0 companies |
| Viggo Finn Christiansen | Board of Directors | 0 companies |