| Revenue | DKK 592K | +404% |
| EBITDA | DKK 568K | +507% |
| Net profit | DKK 1,2M | +176% |
| Total assets | DKK 19,8M | -17% |
| Equity | DKK 19,7M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -52 | -177 | -122 | -88 | -96 | -145 | -116 | -210 | -248 | -193 | 117 | 592 |
| Staff expenses | -0 | -0 | -0 | -32 | -24 | -24 | -24 | -24 | -24 | -24 | -24 | -24 |
| EBITDA | -52 | -177 | -122 | -118 | -120 | -169 | -140 | -234 | -432 | -217 | 93 | 568 |
| Depreciation & amort. | -0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -52 | -177 | -122 | -119 | -120 | -169 | -140 | -234 | -432 | -217 | 93 | 568 |
| Net financials | -598 | 479 | 1.985 | 2.605 | -481 | 536 | 116 | 513 | 66 | 3.784 | 486 | 737 |
| Profit before tax | -649 | 302 | 1.864 | 2.486 | -601 | 367 | -24 | 279 | -365 | 3.567 | 580 | 1.305 |
| Tax | -145 | 78 | 478 | 592 | -127 | 83 | -5 | 75 | -36 | 803 | 156 | 136 |
| Net profit | -504 | 224 | 1.385 | 1.894 | -474 | 284 | -19 | 203 | -330 | 2.765 | 423 | 1.169 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.226 | 26.203 | 25.680 | 22.827 | 21.735 | 21.730 | 21.829 | 22.033 | 21.543 | 23.751 | 24.006 | 19.845 |
| Equity | 12.694 | 12.918 | 14.303 | 16.197 | 15.722 | 16.006 | 15.987 | 16.191 | 15.861 | 18.496 | 18.726 | 19.702 |
| Long-term debt | 0 | 5.008 | 5.013 | 5.550 | 5.528 | 5.524 | 5.533 | 5.543 | 5.539 | 3.928 | 131 | 0 |
| Short-term debt | 13.532 | 8.277 | 6.364 | 1.080 | 485 | 201 | 310 | 299 | 143 | 1.327 | 5.148 | 143 |
| Total debt | 13.532 | 13.285 | 11.378 | 6.630 | 6.013 | 5.724 | 5.842 | 5.842 | 5.682 | 5.255 | 5.280 | 143 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BO Audit | Audit | 1995 | — | — |
CM Management | Management | 1976 | — | — |
MC Audit | Audit | 1997 | — | — |
OK Audit | Audit | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2012 | |
| Individual | 25.0% | 25.0% | 2012 | |
| Individual | 25.0% | 25.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Børge Olesen | Audit | 0 companies |
| Carl Marius Jensen | Management | 0 companies |
| Mogens Christensen | Audit | 0 companies |
| O. Kjær Jepsen | Audit | 0 companies |
| Kirsten Mohr | Board of Directors | 0 companies |
| Inge Mønster Jensen | Board of Directors | 0 companies |