| Revenue | DKK -104K | -26% |
| EBITDA | DKK -104K | +26% |
| Net profit | DKK -1,2M | -754% |
| Total assets | DKK 2,1M | -38% |
| Equity | DKK 1,8M | -41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 242 | 206 | 157 | -227 | -218 | -6 | -58 | -82 | -79 | -93 | -106 | -155 | -140 | -104 |
| Staff expenses | -108 | -91 | -6 | -12 | -12 | -12 | -6 | -0 | -10 | -10 | -0 | -0 | -0 | -0 |
| EBITDA | 134 | 296 | 151 | -239 | -230 | -18 | -64 | -82 | -89 | -103 | -106 | -155 | -140 | -104 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 134 | 296 | 151 | -239 | -230 | -18 | -64 | -82 | -89 | -103 | -106 | -155 | -140 | -104 |
| Net financials | -108 | -124 | 223 | 132 | -164 | 198 | -327 | -41 | 1.264 | 653 | 522 | 859 | 385 | -1.497 |
| Profit before tax | 26 | 235 | 476 | -67 | -395 | 180 | -391 | -123 | 1.175 | 550 | 417 | 703 | 245 | -1.601 |
| Tax | 5 | 0 | 51 | 20 | -86 | 38 | -86 | -27 | 7 | 121 | 92 | 177 | 54 | -351 |
| Net profit | 21 | 235 | 425 | -87 | -308 | 142 | -305 | -97 | 1.169 | 429 | 325 | 527 | 191 | -1.250 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.654 | 1.325 | 1.705 | 1.465 | 1.073 | 2.624 | 2.061 | 2.085 | 3.859 | 4.527 | 4.719 | 3.330 | 3.331 | 2.065 |
| Equity | 1.436 | 1.147 | 1.519 | 1.377 | 1.013 | 1.099 | 738 | 642 | 1.743 | 2.110 | 2.372 | 2.836 | 3.027 | 1.777 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 34 | 0 |
| Short-term debt | 200 | -160 | 187 | 88 | 60 | 1.524 | 1.323 | 1.443 | 2.116 | 2.416 | 2.346 | 449 | 255 | 288 |
| Total debt | 200 | -160 | 187 | 88 | 60 | 1.524 | 1.323 | 1.443 | 2.116 | 2.416 | 2.346 | 478 | 289 | 288 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LD Audit | Audit | 1971 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 1994 | |
| Individual | 10.0% | 10.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Danmark | Audit | 0 companies |
| Kate Jensen | Board of Directors | 0 companies |
| Henrik Erland Jensen | Board of Directors | 0 companies |
| Harald Jensen | Board of Directors | 0 companies |