| Revenue | DKK -49K | -65% |
| EBITDA | DKK -49K | +87% |
| Net profit | DKK 950K | -72% |
| Total assets | DKK 35,8M | -4% |
| Equity | DKK 33,4M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -196 | -198 | -128 | -109 | -16 | -204 | -183 | -225 | -186 | -244 | -133 | -22 | -141 | -49 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -241 | -240 | -240 | -240 | -0 |
| EBITDA | -196 | -198 | -128 | -109 | 137 | -204 | -183 | -225 | -186 | -484 | -373 | -262 | -381 | -49 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -196 | -198 | -128 | -109 | 137 | -204 | -183 | -225 | -186 | -484 | -373 | -262 | -381 | -49 |
| Net financials | -313 | 1.074 | -468 | -1.825 | -136 | 2.157 | 1.124 | 846 | 1.175 | 6.228 | 2.299 | 2.481 | 4.269 | 624 |
| Profit before tax | -509 | 875 | -596 | -1.934 | 1 | 1.953 | 940 | 621 | 989 | 5.744 | 1.927 | 2.219 | 3.888 | 574 |
| Tax | 90 | 389 | 291 | 823 | 76 | 332 | -61 | -98 | -18 | 1.021 | 170 | 133 | 449 | -376 |
| Net profit | -600 | 487 | -887 | -2.757 | -75 | 1.622 | 1.001 | 719 | 1.007 | 4.722 | 1.756 | 2.086 | 3.426 | 950 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.695 | 26.048 | 24.392 | 26.248 | 31.337 | 32.997 | 30.373 | 26.951 | 24.918 | 29.956 | 32.771 | 34.200 | 37.298 | 35.786 |
| Equity | 25.567 | 25.957 | 24.320 | 21.465 | 21.290 | 22.595 | 23.392 | 24.005 | 24.903 | 29.515 | 30.871 | 32.193 | 34.536 | 33.373 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 129 | 91 | 72 | 4.783 | 10.048 | 10.402 | 6.981 | 2.946 | 15 | 440 | 1.899 | 2.006 | 2.762 | 2.413 |
| Total debt | 129 | 91 | 72 | 4.783 | 10.048 | 10.402 | 6.981 | 2.946 | 15 | 440 | 1.899 | 2.006 | 2.762 | 2.413 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2005 | — | — |
JJ Audit | Audit | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Management | 0 companies |
| Jan Juul Buskbjerg | Audit | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Jens Paulsen | Board of Directors | 0 companies |