| Revenue | DKK -659K | -21% |
| EBITDA | DKK -1M | +10% |
| Net profit | DKK -648K | -117% |
| Total assets | DKK 31M | -4% |
| Equity | DKK 30,1M | -2% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -355 | -448 | -343 | -418 | -1.733 | -357 | -2.300 | -1.260 | -7.241 | -575 | -538 | -438 | -830 | -659 |
| Staff expenses | -408 | -352 | -281 | -231 | -324 | -327 | -332 | -332 | -332 | -298 | -332 | -332 | -332 | -332 | -381 |
| EBITDA | -809 | -707 | -202 | -563 | -743 | -2.060 | -689 | -2.632 | -1.591 | -7.539 | -907 | -870 | -770 | -1.162 | -1.040 |
| Depreciation & amort. | 4 | 2 | -0 | -203 | -1 | -4 | -4 | -4 | -4 | -3 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -813 | -709 | -202 | -766 | -744 | -2.064 | -693 | -2.636 | -1.595 | -7.542 | -907 | -870 | -770 | -1.162 | -1.040 |
| Net financials | 1.730 | 1.125 | 3.238 | 864 | 2.610 | 2.342 | 1.100 | 1.035 | 4.652 | 4.938 | 3.918 | -3.323 | 3.367 | 5.437 | 452 |
| Profit before tax | 917 | 416 | 3.035 | 98 | 1.866 | 278 | 407 | 386 | 3.057 | -2.603 | 3.011 | -4.193 | 2.597 | 4.275 | -588 |
| Tax | 278 | 170 | 263 | 5 | 447 | 284 | 73 | 993 | 207 | 5 | 119 | 18 | 23 | 542 | 60 |
| Net profit | 639 | 246 | 2.772 | 93 | 1.418 | -6 | 334 | -608 | 2.850 | -2.608 | 2.893 | -4.211 | 2.574 | 3.733 | -648 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56.331 | 56.311 | 28.036 | 25.487 | 26.867 | 27.680 | 28.838 | 27.753 | 34.003 | 28.574 | 31.272 | 26.341 | 28.588 | 32.376 | 30.961 |
| Equity | 55.935 | 56.181 | 24.889 | 24.933 | 26.352 | 26.295 | 26.577 | 25.917 | 28.713 | 26.049 | 28.886 | 24.618 | 27.133 | 30.805 | 30.090 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 397 | 130 | 1.183 | 554 | 515 | 1.384 | 2.261 | 1.836 | 5.290 | 2.525 | 2.386 | 1.723 | 1.455 | 1.570 | 871 |
| Total debt | 397 | 130 | 3.147 | 554 | 515 | 1.384 | 2.261 | 1.836 | 5.290 | 2.525 | 2.386 | 1.723 | 1.455 | 1.570 | 871 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH | Audit | 1971 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 | |
RENGIFA A/S | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Henrik Tjørning | Audit | 0 companies |
| Ib Berg Nielsen | Board of Directors | 0 companies |
| Søren Ree Andersen | Board of Directors | 0 companies |
| Anette Ree | Board of Directors | 0 companies |
| Bodil Andersen | Board of Directors | 0 companies |