| Revenue | — | — |
| EBITDA | DKK -1,1M | +31% |
| Net profit | DKK 269K | -90% |
| Total assets | DKK 25,5M | -12% |
| Equity | DKK 25,1M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -402 | -643 | -579 | -1.370 | -913 | -1.758 | -1.369 | -944 | -1.713 | -1.464 | -1.106 | -1.398 | -1.650 | -1.135 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -402 | -643 | -579 | -1.370 | -913 | -1.758 | -1.369 | -944 | -1.713 | -1.464 | -1.106 | -1.398 | -1.650 | -1.135 |
| Net financials | 2.292 | 9.250 | 4.133 | 7.314 | -4.426 | 3.404 | 9.942 | -500 | -1.037 | 2.738 | -1.376 | 3.980 | 4.958 | 1.469 |
| Profit before tax | 1.889 | 8.607 | 3.554 | 5.944 | -5.339 | 1.646 | 8.573 | -1.445 | -2.750 | 1.274 | -2.482 | 2.582 | 3.308 | 334 |
| Tax | 458 | 2.166 | 867 | 1.420 | -1.203 | 368 | 1.921 | -351 | -605 | 280 | -548 | 568 | 740 | 65 |
| Net profit | 1.432 | 6.441 | 2.687 | 4.524 | -4.136 | 1.278 | 6.652 | -1.094 | -2.145 | 994 | -1.934 | 2.014 | 2.568 | 269 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.037 | 30.026 | 32.698 | 41.175 | 31.933 | 39.291 | 44.654 | 38.665 | 21.514 | 23.393 | 20.486 | 22.402 | 28.796 | 25.478 |
| Equity | 22.008 | 28.448 | 31.136 | 35.660 | 31.524 | 32.802 | 39.454 | 38.360 | 21.215 | 22.209 | 20.275 | 22.289 | 24.857 | 25.126 |
| Long-term debt | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.929 | 1.578 | 1.563 | 5.515 | 409 | 6.489 | 5.200 | 305 | 299 | 1.184 | 211 | 113 | 3.939 | 351 |
| Total debt | 4.029 | 1.578 | 1.563 | 5.515 | 409 | 6.489 | 5.200 | 305 | 299 | 1.184 | 211 | 113 | 3.939 | 351 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Ole Emtekjær Andersen | Audit | 0 companies |
| Philip Overgaard Staal Larsen | Board of Directors | 0 companies |
| Christian Staal Bruun Overgaard | Board of Directors | 0 companies |
| Claus Wårsøe | Board of Directors | 0 companies |