| Revenue | DKK 45K | +438% |
| EBITDA | DKK 39K | +241% |
| Net profit | DKK 56K | +463% |
| Total assets | DKK 680K | +6% |
| Equity | DKK 561K | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | 75 | 144 | 115 | 287 | 2 | 19 | 9 | 46 | 38 | 46 | 8 | 45 |
| Staff expenses | -0 | -93 | -125 | -115 | -257 | -59 | -50 | -43 | -44 | -43 | -5 | -36 | -6 |
| EBITDA | -17 | -18 | 19 | 0 | 30 | -58 | -31 | -34 | 2 | -5 | 41 | -28 | 39 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -6 | -6 | -4 | -0 | -0 | -0 |
| EBIT | -17 | -18 | 19 | 0 | 30 | -58 | -37 | -40 | -3 | -9 | 41 | -28 | 39 |
| Net financials | 37 | 37 | 35 | 66 | 30 | 95 | -15 | 84 | 58 | 62 | -39 | 38 | 17 |
| Profit before tax | 20 | 19 | 55 | 66 | 59 | 37 | -51 | 44 | 54 | 53 | 2 | 10 | 56 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 20 | 19 | 55 | 66 | 59 | 37 | -51 | 44 | 54 | 53 | 2 | 10 | 56 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 322 | 338 | 430 | 427 | 484 | 431 | 360 | 400 | 493 | 654 | 587 | 642 | 680 |
| Equity | 307 | 326 | 330 | 346 | 356 | 393 | 341 | 386 | 440 | 493 | 495 | 505 | 561 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16 | 12 | 99 | 81 | 128 | 38 | 18 | 14 | 53 | 161 | 92 | 137 | 120 |
| Total debt | 16 | 12 | 99 | 81 | 128 | 38 | 18 | 14 | 53 | 161 | 92 | 137 | 120 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1975 | — | — | |
SJ Audit | Audit | 1975 | — | — |
AV Management | Management | 1975 | — | — |
OR Management | Management | 1975 | — | — |
JA Management | Management | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1975 | — | — | |
| Chairman | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Steffen Nielsen | Audit | 0 companies |
| Steffen Johansen | Audit | 0 companies |
| Arne Valentin Frank | Management | 0 companies |
| Orla Rasmussen | Management | 0 companies |
| Johnny Anders Nilsson | Management | 0 companies |
| Susanne Valentin Fobian | Board of Directors | 0 companies |
| Inge Baltzer | Chairman | 0 companies |
| Per Fobian | Board of Directors | 0 companies |
| Hanne Frank | Board of Directors | 0 companies |
| Aage Carl Baltzer | Board of Directors | 0 companies |
| Torben Busch Hansen | Board of Directors | 0 companies |
| Poul Bøjer | Board of Directors | 0 companies |