| Revenue | DKK -173K | +28% |
| EBITDA | DKK -293K | -15% |
| Net profit | DKK -5,8M | -176% |
| Total assets | DKK 55,3M | -5% |
| Equity | DKK 53,1M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 412 | 317 | 190 | 380 | 205 | 38 | 135 | 99 | 0 | -157 | -123 | -155 | -135 | -173 |
| Staff expenses | -121 | -121 | -119 | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -120 |
| EBITDA | 142 | 57 | -99 | 124 | -88 | -1.199 | -246 | 243 | -253 | -277 | -243 | -275 | -255 | -293 |
| Depreciation & amort. | -91 | -90 | -0 | -0 | -0 | -0 | -0 | 225 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 51 | -33 | -99 | 124 | -88 | -1.199 | -246 | 18 | -253 | -277 | -243 | -275 | -255 | -293 |
| Net financials | 2.088 | 1.600 | 2.342 | 343 | 971 | 1.361 | 499 | 1.487 | 864 | 5.195 | 123 | 3.525 | 10.088 | -7.038 |
| Profit before tax | 2.140 | 1.567 | 2.243 | 467 | 882 | 162 | 252 | 1.505 | 611 | 4.918 | -120 | 3.250 | 9.833 | -7.331 |
| Tax | 524 | 397 | 500 | 147 | 191 | 65 | 66 | 51 | 138 | 1.094 | 2 | 687 | 2.159 | -1.529 |
| Net profit | 1.616 | 1.170 | 1.744 | 320 | 692 | 97 | 186 | 1.454 | 473 | 3.824 | -139 | 2.540 | 7.669 | -5.802 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72.158 | 69.445 | 68.832 | 66.163 | 63.483 | 59.516 | 56.917 | 56.252 | 48.987 | 52.758 | 51.928 | 50.299 | 58.117 | 55.314 |
| Equity | 69.875 | 67.881 | 65.711 | 64.904 | 62.578 | 58.598 | 56.269 | 56.143 | 48.848 | 51.713 | 50.864 | 49.843 | 55.806 | 53.120 |
| Long-term debt | 791 | 671 | 550 | 428 | 307 | 184 | 61 | 0 | 0 | 0 | 0 | 0 | 0 | 53 |
| Short-term debt | 1.286 | 671 | 2.362 | 569 | 304 | 537 | 355 | 109 | 139 | 1.045 | 1.064 | 456 | 2.311 | 2.141 |
| Total debt | 2.077 | 1.341 | 2.912 | 997 | 611 | 721 | 416 | 109 | 139 | 1.045 | 1.064 | 456 | 2.311 | 2.194 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1971 | — | — | |
| Chairman | 1971 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Chairman | 1996 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2001 | |
| Individual | 10.0% | 10.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Erik Niebuhr | Board of Directors | 0 companies |
| Morten Petersen | Board of Directors | 0 companies |
| Lisbeth Skafte | Board of Directors | 0 companies |
| Else Winkler Madsen | Chairman | 0 companies |
| Søren Kjærsgaard Grønbæk | Board of Directors | 0 companies |
| Børge Madsen | Chairman | 0 companies |
| Britta Sørensen | Board of Directors | 0 companies |
| Jørn Meto | Chairman | 0 companies |
| Kjeld Anker Borch Kaalund | Chairman | 0 companies |