| Revenue | DKK -25K | +11% |
| EBITDA | DKK -25K | +98% |
| Net profit | DKK 8,2M | -47% |
| Total assets | DKK 252,4M | +3% |
| Equity | DKK 245,6M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -7 | -71 | -135 | -19 | -19 | -11 | -252 | -15 | -12 | -19 | -19 | -23 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -7 | -707 | -803 | -696 | -678 | -600 | -1.333 | -1.473 | -905 | -836 | -1.085 | -1.085 | -25 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -7 | -707 | -803 | -696 | -678 | -600 | -1.333 | -1.473 | -905 | -836 | -1.085 | -1.085 | -25 |
| Net financials | 3.238 | 3.375 | 5.575 | 2.789 | 5.435 | 4.662 | 4.968 | 5.678 | 130.490 | 26.820 | -18.986 | 16.583 | 17.114 | 8.535 |
| Profit before tax | 3.232 | 3.369 | 4.868 | 1.986 | 4.739 | 3.984 | 4.367 | 4.345 | 129.016 | 25.916 | -19.823 | 15.499 | 16.029 | 8.510 |
| Tax | 399 | 369 | 454 | 94 | 337 | 260 | 149 | 348 | 243 | 533 | -143 | 372 | 377 | 265 |
| Net profit | 2.832 | 3.000 | 4.415 | 1.892 | 4.402 | 3.723 | 4.218 | 3.997 | 128.773 | 25.383 | -19.680 | 15.127 | 15.652 | 8.245 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 89.227 | 91.675 | 95.610 | 92.183 | 95.118 | 88.520 | 91.096 | 94.832 | 222.718 | 245.982 | 217.265 | 231.036 | 245.684 | 252.433 |
| Equity | 87.935 | 90.185 | 93.599 | 90.303 | 94.705 | 86.928 | 89.646 | 92.144 | 218.417 | 238.800 | 214.120 | 226.747 | 239.899 | 245.644 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 272 | 149 |
| Short-term debt | 1.223 | 1.490 | 2.010 | 1.880 | 413 | 1.592 | 1.449 | 2.688 | 4.301 | 7.182 | 3.145 | 4.289 | 5.512 | 6.640 |
| Total debt | 1.223 | 1.490 | 2.010 | 1.880 | 413 | 1.592 | 1.449 | 2.688 | 4.301 | 7.182 | 3.145 | 4.289 | 5.784 | 6.788 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Frøslev Oschätzchen | Chairman | 0 companies |
| Peter Oschätzchen | Board of Directors | 0 companies |