| Revenue | DKK -152K | +3% |
| EBITDA | DKK -242K | -2% |
| Net profit | DKK -34K | -102% |
| Total assets | DKK 9,6M | -3% |
| Equity | DKK 8,2M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33 | 43 | 35 | 13 | 90 | 20 | -21 | -59 | -38 | 150 | -108 | -168 | -149 | -152 |
| Staff expenses | -140 | -140 | -140 | -140 | -140 | -140 | -140 | -140 | -140 | -90 | -90 | -90 | -90 | -90 |
| EBITDA | -107 | -97 | 358 | -127 | -50 | -120 | -161 | -199 | -178 | 60 | -198 | -258 | -239 | -242 |
| Depreciation & amort. | 142 | -142 | 232 | -157 | -150 | -145 | -145 | -139 | -0 | -55 | -63 | -62 | -62 | -62 |
| EBIT | -249 | -239 | 127 | -284 | -200 | -265 | -306 | -339 | -178 | 5 | -260 | -321 | -301 | -305 |
| Net financials | 452 | 1.437 | 2.085 | 3.425 | -323 | -527 | 622 | 276 | 622 | 1.658 | 3.710 | 1.744 | 2.490 | 263 |
| Profit before tax | 203 | 1.198 | 2.212 | 3.141 | -523 | -792 | 316 | -63 | 444 | 1.663 | 3.449 | 1.424 | 2.189 | -42 |
| Tax | 41 | 289 | 525 | 729 | -121 | -175 | 69 | -14 | 98 | 366 | 760 | 316 | 484 | -8 |
| Net profit | 162 | 909 | 1.686 | 2.412 | -402 | -617 | 246 | -49 | 346 | 1.297 | 2.689 | 1.108 | 1.705 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.524 | 8.311 | 9.706 | 12.372 | 10.556 | 9.539 | 9.091 | 8.620 | 8.420 | 9.549 | 10.498 | 9.439 | 9.963 | 9.640 |
| Equity | 6.729 | 7.238 | 8.524 | 10.436 | 10.034 | 8.917 | 8.663 | 8.114 | 7.960 | 8.756 | 8.445 | 8.554 | 9.259 | 8.225 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 795 | 1.073 | 1.119 | 1.880 | 522 | 623 | 428 | 507 | 461 | 778 | 2.024 | 849 | 665 | 1.384 |
| Total debt | 795 | 1.073 | 1.119 | 1.880 | 522 | 623 | 428 | 507 | 461 | 778 | 2.024 | 849 | 665 | 1.384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 1971 | — | — |
VK Management | Management | 1971 | — | — |
EK Management | Management | 1971 | — | — |
EM Audit | Audit | 1971 | — | — |
ES | Audit | 1971 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jette Johanne Kragh | Management | 0 companies |
| Verner Kragh | Management | 0 companies |
| Elsa Kalstrup Kragh | Management | 0 companies |
| Elgård Madsen | Audit | 0 companies |
| Erik Steen Christensen | Audit | 0 companies |
| Anne-Louise Kragh-Kræmer | Chairman | 0 companies |