| Revenue | DKK -96K | +12% |
| EBITDA | DKK -408K | -47% |
| Net profit | DKK -348K | -109% |
| Total assets | DKK 28,9M | -5% |
| Equity | DKK 28,9M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -71 | 86 | -63 | -71 | -61 | -75 | -68 | -61 | -66 | -52 | -91 | -88 | -86 | -96 |
| Staff expenses | -192 | -192 | -192 | -192 | -192 | -192 | -192 | -260 | -187 | -192 | -216 | -216 | -192 | -312 |
| EBITDA | -263 | 278 | -255 | -263 | -253 | -267 | -260 | -322 | -253 | -244 | -307 | -304 | -278 | -408 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -263 | 278 | -255 | -263 | -253 | -267 | -260 | -322 | -253 | -244 | -307 | -304 | -278 | -408 |
| Net financials | 906 | -1.210 | 2.436 | 258 | 435 | 2.021 | -80 | 466 | 305 | 4.973 | -2.474 | 3.076 | 5.145 | -12 |
| Profit before tax | 643 | -512 | 2.181 | 4 | 182 | 1.754 | -340 | 144 | 51 | 4.729 | -2.782 | 2.771 | 4.867 | -420 |
| Tax | 6 | 1 | 246 | 4 | 40 | 400 | -11 | 10 | 31 | 948 | -537 | 606 | 1.054 | -72 |
| Net profit | 637 | -513 | 1.935 | -0 | 142 | 1.355 | -330 | 135 | 20 | 3.781 | -2.244 | 2.158 | 3.779 | -348 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.494 | 19.873 | 21.983 | 21.600 | 21.634 | 23.222 | 22.438 | 22.479 | 22.396 | 26.923 | 24.680 | 25.754 | 30.388 | 28.929 |
| Equity | 19.369 | 19.785 | 21.624 | 21.525 | 21.567 | 22.821 | 22.387 | 22.416 | 22.328 | 25.999 | 23.641 | 25.685 | 29.347 | 28.877 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 961 | 0 |
| Short-term debt | 125 | -88 | 359 | 75 | 67 | 401 | 50 | 63 | 68 | 924 | 1.038 | 69 | 81 | 52 |
| Total debt | 125 | -88 | 359 | 75 | 67 | 401 | 50 | 63 | 68 | 924 | 1.038 | 69 | 1.042 | 52 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Audit | Audit | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1975 | — | — | |
| Chairman | 1975 | — | — | |
| Board of Directors | 1975 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 1975 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Erik Thomsen | Audit | 0 companies |
| John Peter Lynggaard | Board of Directors | 0 companies |
| Inge Elisabeth Lynggaard | Chairman | 0 companies |
| Steen Jarl Michael Lynggaard | Board of Directors | 0 companies |