| Revenue | DKK 43K | +13% |
| EBITDA | DKK 38K | +1% |
| Net profit | DKK 24K | -4% |
| Total assets | DKK 327K | +13% |
| Equity | DKK 152K | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30 | 201 | -12 | -13 | 30 | -14 | -28 | -6 | 15 | 0 | -0 | -18 | 38 | 43 |
| Staff expenses | -0 | -171 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 |
| EBITDA | 30 | 31 | -12 | -13 | 30 | -14 | -28 | -6 | 15 | -1 | -0 | -18 | 38 | 38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 30 | 31 | -12 | -13 | 30 | -14 | -28 | -6 | 15 | -1 | -0 | -18 | 38 | 38 |
| Net financials | 137 | 149 | 248 | -8 | -5 | 47 | 32 | -25 | 11 | 2 | 0 | -4 | -13 | -8 |
| Profit before tax | 166 | 180 | 237 | -21 | 25 | 33 | 5 | -36 | 25 | 1 | -0 | -22 | 26 | 31 |
| Tax | 2 | 45 | 58 | 0 | 1 | 7 | 13 | 5 | -0 | 0 | -0 | -0 | 1 | 7 |
| Net profit | 164 | 135 | 178 | -21 | 24 | 26 | -8 | -41 | 25 | 0 | -0 | -22 | 25 | 24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 789 | 737 | 761 | 588 | 490 | 1.116 | 1.023 | 421 | 186 | 182 | 125 | 259 | 289 | 327 |
| Equity | 418 | 408 | 537 | 466 | 490 | 494 | 413 | 319 | 181 | 182 | 125 | 103 | 128 | 152 |
| Long-term debt | 270 | 180 | 90 | 0 | 0 | 590 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 101 | 149 | 134 | 122 | 0 | 33 | 610 | 102 | 5 | 0 | 0 | 156 | 161 | 175 |
| Total debt | 371 | 329 | 224 | 122 | 0 | 623 | 610 | 102 | 5 | 0 | 0 | 156 | 161 | 175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Audit | Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Robert Jacobsen | Audit | 0 companies |
| Anne Margrethe Pilebo | Chairman | 0 companies |
| Dorthe Jensen | Board of Directors | 0 companies |
| Morten Uth Pilebo | Board of Directors | 0 companies |